[INNO] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 23.54%
YoY- 52.99%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 22,598 25,854 14,852 35,180 21,762 26,182 9,268 15.99%
PBT -3,864 10,980 4,908 9,888 6,536 7,218 2,324 -
Tax 0 -2,578 -794 -2,520 -1,720 -906 0 -
NP -3,864 8,402 4,114 7,368 4,816 6,312 2,324 -
-
NP to SH -3,864 8,402 4,114 7,368 4,816 6,312 2,324 -
-
Tax Rate - 23.48% 16.18% 25.49% 26.32% 12.55% 0.00% -
Total Cost 26,462 17,452 10,738 27,812 16,946 19,870 6,944 24.95%
-
Net Worth 214,035 212,875 207,587 125,938 61,887 41,946 32,055 37.18%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 214,035 212,875 207,587 125,938 61,887 41,946 32,055 37.18%
NOSH 189,411 188,385 188,715 117,699 112,523 99,873 100,172 11.19%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -17.10% 32.50% 27.70% 20.94% 22.13% 24.11% 25.08% -
ROE -1.81% 3.95% 1.98% 5.85% 7.78% 15.05% 7.25% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.93 13.72 7.87 29.89 19.34 26.22 9.25 4.32%
EPS -2.04 4.46 2.18 6.26 4.28 6.32 2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.10 1.07 0.55 0.42 0.32 23.37%
Adjusted Per Share Value based on latest NOSH - 117,849
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.72 5.40 3.10 7.35 4.54 5.47 1.94 15.95%
EPS -0.81 1.75 0.86 1.54 1.01 1.32 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.447 0.4445 0.4335 0.263 0.1292 0.0876 0.0669 37.20%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.41 1.50 1.54 0.95 1.17 1.82 2.70 -
P/RPS 11.82 10.93 19.57 3.18 6.05 6.94 29.18 -13.97%
P/EPS -69.12 33.63 70.64 15.18 27.34 28.80 116.38 -
EY -1.45 2.97 1.42 6.59 3.66 3.47 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.33 1.40 0.89 2.13 4.33 8.44 -27.24%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 29/08/12 08/08/11 23/08/10 10/08/09 11/08/08 20/08/07 -
Price 1.30 1.80 1.30 0.98 1.20 1.96 2.16 -
P/RPS 10.90 13.12 16.52 3.28 6.20 7.48 23.35 -11.91%
P/EPS -63.73 40.36 59.63 15.65 28.04 31.01 93.10 -
EY -1.57 2.48 1.68 6.39 3.57 3.22 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.59 1.18 0.92 2.18 4.67 6.75 -25.52%

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