[INNO] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 44.51%
YoY- -103.46%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 37,679 10,371 7,260 4,840 3,898 2,809 1,272 851.46%
PBT 10,533 1,999 515 -685 -1,228 -1,330 19,571 -33.76%
Tax -2,962 8 8 8 8 0 0 -
NP 7,571 2,007 523 -677 -1,220 -1,330 19,571 -46.81%
-
NP to SH 7,571 2,007 523 -677 -1,220 -1,330 19,571 -46.81%
-
Tax Rate 28.12% -0.40% -1.55% - - - 0.00% -
Total Cost 30,108 8,364 6,737 5,517 5,118 4,139 -18,299 -
-
Net Worth 39,007 32,975 32,060 31,000 31,243 30,769 31,573 15.09%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 39,007 32,975 32,060 31,000 31,243 30,769 31,573 15.09%
NOSH 100,019 99,926 100,190 100,000 100,784 96,153 98,666 0.90%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 20.09% 19.35% 7.20% -13.99% -31.30% -47.35% 1,538.60% -
ROE 19.41% 6.09% 1.63% -2.18% -3.90% -4.32% 61.99% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 37.67 10.38 7.25 4.84 3.87 2.92 1.29 842.47%
EPS 7.57 2.01 0.52 -0.68 -1.21 -1.38 19.84 -47.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.33 0.32 0.31 0.31 0.32 0.32 14.05%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.87 2.17 1.52 1.01 0.81 0.59 0.27 841.32%
EPS 1.58 0.42 0.11 -0.14 -0.25 -0.28 4.09 -46.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0815 0.0689 0.067 0.0647 0.0652 0.0643 0.0659 15.17%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.24 2.32 2.70 1.92 2.06 1.37 1.06 -
P/RPS 5.95 22.35 37.26 39.67 53.26 46.90 82.22 -82.55%
P/EPS 29.59 115.51 517.24 -283.60 -170.18 -99.05 5.34 212.16%
EY 3.38 0.87 0.19 -0.35 -0.59 -1.01 18.71 -67.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.74 7.03 8.44 6.19 6.65 4.28 3.31 44.19%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 18/02/08 19/11/07 20/08/07 21/05/07 23/02/07 27/11/06 22/08/06 -
Price 2.20 2.38 2.16 1.82 2.00 1.76 1.48 -
P/RPS 5.84 22.93 29.81 37.60 51.71 60.25 114.80 -86.19%
P/EPS 29.06 118.50 413.79 -268.83 -165.22 -127.24 7.46 146.96%
EY 3.44 0.84 0.24 -0.37 -0.61 -0.79 13.40 -59.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 7.21 6.75 5.87 6.45 5.50 4.63 14.01%

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