[INNO] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 260.15%
YoY- 147.7%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,544 83,308 101,194 96,300 59,676 86,178 174,270 -50.54%
PBT -1,162 -686 6,932 13,344 -27,974 -35,582 324 -
Tax 0 0 0 0 27,974 35,582 -26 -
NP -1,162 -686 6,932 13,344 0 0 298 -
-
NP to SH -1,162 -686 6,932 13,344 -27,974 -35,588 298 -
-
Tax Rate - - 0.00% 0.00% - - 8.02% -
Total Cost 3,706 83,994 94,262 82,956 59,676 86,178 173,972 -47.33%
-
Net Worth 32,055 12,105 8,989 12,003 5,998 4,942,777 1,266,500 -45.79%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 32,055 12,105 8,989 12,003 5,998 4,942,777 1,266,500 -45.79%
NOSH 100,172 100,882 99,884 100,029 99,978 9,885,555 1,490,000 -36.22%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -45.68% -0.82% 6.85% 13.86% 0.00% 0.00% 0.17% -
ROE -3.63% -5.67% 77.11% 111.17% -466.33% -0.72% 0.02% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.54 82.58 101.31 96.27 59.69 0.87 11.70 -22.46%
EPS -1.16 -0.68 6.94 13.34 -27.98 -35.58 -0.02 96.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.12 0.09 0.12 0.06 0.50 0.85 -15.01%
Adjusted Per Share Value based on latest NOSH - 99,954
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 0.53 17.40 21.13 20.11 12.46 18.00 36.39 -50.56%
EPS -0.24 -0.14 1.45 2.79 -5.84 -7.43 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0253 0.0188 0.0251 0.0125 10.322 2.6448 -45.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.06 0.78 0.96 0.71 0.92 1.18 3.16 -
P/RPS 41.74 0.94 0.95 0.74 1.54 135.36 27.02 7.51%
P/EPS -91.38 -114.71 13.83 5.32 -3.29 -327.78 15,800.00 -
EY -1.09 -0.87 7.23 18.79 -30.41 -0.31 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 6.50 10.67 5.92 15.33 2.36 3.72 -1.92%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 17/08/05 18/08/04 28/08/03 26/08/02 03/10/01 29/08/00 -
Price 1.48 0.78 0.81 1.07 0.91 1.56 3.12 -
P/RPS 58.28 0.94 0.80 1.11 1.52 178.95 26.68 13.90%
P/EPS -127.59 -114.71 11.67 8.02 -3.25 -433.33 15,600.00 -
EY -0.78 -0.87 8.57 12.47 -30.75 -0.23 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 6.50 9.00 8.92 15.17 3.12 3.67 3.94%

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