[INNO] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -19.19%
YoY- 38.07%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 41,654 70,908 98,939 107,813 107,882 107,197 112,975 -48.48%
PBT 19,809 20,256 2,470 5,074 6,279 2,236 -2,667 -
Tax 0 0 0 0 0 10 10 -
NP 19,809 20,256 2,470 5,074 6,279 2,246 -2,657 -
-
NP to SH 19,809 20,256 2,470 5,074 6,279 2,246 -2,657 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -0.45% - -
Total Cost 21,845 50,652 96,469 102,739 101,603 104,951 115,632 -66.97%
-
Net Worth 32,206 32,993 11,999 12,224 11,799 11,999 9,014 133.16%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 32,206 32,993 11,999 12,224 11,799 11,999 9,014 133.16%
NOSH 100,645 99,980 99,999 101,875 98,333 99,999 100,165 0.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 47.56% 28.57% 2.50% 4.71% 5.82% 2.10% -2.35% -
ROE 61.51% 61.39% 20.58% 41.51% 53.21% 18.72% -29.47% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.39 70.92 98.94 105.83 109.71 107.20 112.79 -48.64%
EPS 19.68 20.26 2.47 4.98 6.39 2.25 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.12 0.12 0.12 0.12 0.09 132.41%
Adjusted Per Share Value based on latest NOSH - 101,875
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.70 14.81 20.66 22.51 22.53 22.39 23.59 -48.47%
EPS 4.14 4.23 0.52 1.06 1.31 0.47 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0689 0.0251 0.0255 0.0246 0.0251 0.0188 133.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.80 0.74 0.78 0.94 1.00 0.93 0.96 -
P/RPS 1.93 1.04 0.79 0.89 0.91 0.87 0.85 72.49%
P/EPS 4.06 3.65 31.58 18.87 15.66 41.41 -36.19 -
EY 24.60 27.38 3.17 5.30 6.39 2.42 -2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.24 6.50 7.83 8.33 7.75 10.67 -61.89%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 28/11/05 17/08/05 24/05/05 21/02/05 24/11/04 18/08/04 -
Price 0.86 0.78 0.78 0.78 0.94 0.89 0.81 -
P/RPS 2.08 1.10 0.79 0.74 0.86 0.83 0.72 102.44%
P/EPS 4.37 3.85 31.58 15.66 14.72 39.63 -30.54 -
EY 22.89 25.97 3.17 6.39 6.79 2.52 -3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.36 6.50 6.50 7.83 7.42 9.00 -55.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment