[INNO] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 32.91%
YoY- -69.39%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 21,762 26,182 9,268 2,544 83,308 101,194 96,300 -21.93%
PBT 6,536 7,218 2,324 -1,162 -686 6,932 13,344 -11.20%
Tax -1,720 -906 0 0 0 0 0 -
NP 4,816 6,312 2,324 -1,162 -686 6,932 13,344 -15.60%
-
NP to SH 4,816 6,312 2,324 -1,162 -686 6,932 13,344 -15.60%
-
Tax Rate 26.32% 12.55% 0.00% - - 0.00% 0.00% -
Total Cost 16,946 19,870 6,944 3,706 83,994 94,262 82,956 -23.23%
-
Net Worth 61,887 41,946 32,055 32,055 12,105 8,989 12,003 31.40%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 61,887 41,946 32,055 32,055 12,105 8,989 12,003 31.40%
NOSH 112,523 99,873 100,172 100,172 100,882 99,884 100,029 1.97%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 22.13% 24.11% 25.08% -45.68% -0.82% 6.85% 13.86% -
ROE 7.78% 15.05% 7.25% -3.63% -5.67% 77.11% 111.17% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 19.34 26.22 9.25 2.54 82.58 101.31 96.27 -23.45%
EPS 4.28 6.32 2.32 -1.16 -0.68 6.94 13.34 -17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.42 0.32 0.32 0.12 0.09 0.12 28.85%
Adjusted Per Share Value based on latest NOSH - 98,666
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 4.54 5.47 1.94 0.53 17.40 21.13 20.11 -21.95%
EPS 1.01 1.32 0.49 -0.24 -0.14 1.45 2.79 -15.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1292 0.0876 0.0669 0.0669 0.0253 0.0188 0.0251 31.36%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.17 1.82 2.70 1.06 0.78 0.96 0.71 -
P/RPS 6.05 6.94 29.18 41.74 0.94 0.95 0.74 41.88%
P/EPS 27.34 28.80 116.38 -91.38 -114.71 13.83 5.32 31.33%
EY 3.66 3.47 0.86 -1.09 -0.87 7.23 18.79 -23.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 4.33 8.44 3.31 6.50 10.67 5.92 -15.65%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 10/08/09 11/08/08 20/08/07 22/08/06 17/08/05 18/08/04 28/08/03 -
Price 1.20 1.96 2.16 1.48 0.78 0.81 1.07 -
P/RPS 6.20 7.48 23.35 58.28 0.94 0.80 1.11 33.16%
P/EPS 28.04 31.01 93.10 -127.59 -114.71 11.67 8.02 23.17%
EY 3.57 3.22 1.07 -0.78 -0.87 8.57 12.47 -18.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 4.67 6.75 4.63 6.50 9.00 8.92 -20.91%

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