[INNO] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -52.45%
YoY- 134.6%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,745 55,538 104,837 109,278 88,496 85,016 159,837 -46.49%
PBT -940 27,245 8,608 6,345 -18,337 -41,250 -12,876 -35.33%
Tax 0 0 0 0 0 41,250 12,876 -
NP -940 27,245 8,608 6,345 -18,337 0 0 -
-
NP to SH -940 27,245 8,608 6,345 -18,337 -41,254 -12,904 -35.36%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 4,685 28,293 96,229 102,933 106,833 85,016 159,837 -44.45%
-
Net Worth 31,774 33,006 11,992 9,999 29,006 36,929 7,258,499 -59.53%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 31,774 33,006 11,992 9,999 29,006 36,929 7,258,499 -59.53%
NOSH 99,295 100,019 99,938 99,999 100,021 99,809 9,677,999 -53.36%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -25.10% 49.06% 8.21% 5.81% -20.72% 0.00% 0.00% -
ROE -2.96% 82.55% 71.78% 63.45% -63.22% -111.71% -0.18% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.77 55.53 104.90 109.28 88.48 85.18 1.65 14.75%
EPS -0.95 27.24 8.61 6.35 -18.33 -41.33 -0.13 39.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.12 0.10 0.29 0.37 0.75 -13.22%
Adjusted Per Share Value based on latest NOSH - 100,157
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 0.78 11.60 21.89 22.82 18.48 17.75 33.38 -46.51%
EPS -0.20 5.69 1.80 1.33 -3.83 -8.62 -2.69 -35.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0689 0.025 0.0209 0.0606 0.0771 15.1579 -59.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.37 0.74 0.93 0.98 0.66 1.47 2.58 -
P/RPS 36.32 1.33 0.89 0.90 0.75 1.73 156.22 -21.57%
P/EPS -144.72 2.72 10.80 15.44 -3.60 -3.56 -1,935.00 -35.07%
EY -0.69 36.81 9.26 6.47 -27.78 -28.12 -0.05 54.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.28 2.24 7.75 9.80 2.28 3.97 3.44 3.70%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 28/11/05 24/11/04 19/11/03 26/11/02 26/11/01 30/11/00 -
Price 1.76 0.78 0.89 1.04 0.63 1.84 2.38 -
P/RPS 46.66 1.40 0.85 0.95 0.71 2.16 144.11 -17.12%
P/EPS -185.92 2.86 10.33 16.39 -3.44 -4.45 -1,785.00 -31.39%
EY -0.54 34.92 9.68 6.10 -29.10 -22.46 -0.06 44.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 2.36 7.42 10.40 2.17 4.97 3.17 9.61%

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