[INNO] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4071.62%
YoY- 216.51%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 33,232 12,376 3,745 55,538 104,837 109,278 88,496 -15.04%
PBT 9,949 3,361 -940 27,245 8,608 6,345 -18,337 -
Tax -604 0 0 0 0 0 0 -
NP 9,345 3,361 -940 27,245 8,608 6,345 -18,337 -
-
NP to SH 9,345 3,361 -940 27,245 8,608 6,345 -18,337 -
-
Tax Rate 6.07% 0.00% - 0.00% 0.00% 0.00% - -
Total Cost 23,886 9,014 4,685 28,293 96,229 102,933 106,833 -22.07%
-
Net Worth 53,193 33,013 31,774 33,006 11,992 9,999 29,006 10.62%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 53,193 33,013 31,774 33,006 11,992 9,999 29,006 10.62%
NOSH 104,300 100,039 99,295 100,019 99,938 99,999 100,021 0.69%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 28.12% 27.16% -25.10% 49.06% 8.21% 5.81% -20.72% -
ROE 17.57% 10.18% -2.96% 82.55% 71.78% 63.45% -63.22% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.86 12.37 3.77 55.53 104.90 109.28 88.48 -15.64%
EPS 8.96 3.36 -0.95 27.24 8.61 6.35 -18.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.33 0.32 0.33 0.12 0.10 0.29 9.85%
Adjusted Per Share Value based on latest NOSH - 99,980
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.94 2.58 0.78 11.60 21.89 22.82 18.48 -15.04%
EPS 1.95 0.70 -0.20 5.69 1.80 1.33 -3.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.0689 0.0664 0.0689 0.025 0.0209 0.0606 10.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.80 2.32 1.37 0.74 0.93 0.98 0.66 -
P/RPS 5.65 18.75 36.32 1.33 0.89 0.90 0.75 39.96%
P/EPS 20.09 69.05 -144.72 2.72 10.80 15.44 -3.60 -
EY 4.98 1.45 -0.69 36.81 9.26 6.47 -27.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 7.03 4.28 2.24 7.75 9.80 2.28 7.55%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 10/11/08 19/11/07 27/11/06 28/11/05 24/11/04 19/11/03 26/11/02 -
Price 1.10 2.38 1.76 0.78 0.89 1.04 0.63 -
P/RPS 3.45 19.24 46.66 1.40 0.85 0.95 0.71 30.11%
P/EPS 12.28 70.83 -185.92 2.86 10.33 16.39 -3.44 -
EY 8.15 1.41 -0.54 34.92 9.68 6.10 -29.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 7.21 5.50 2.36 7.42 10.40 2.17 -0.07%

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