[INNO] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
08-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 18.09%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 41,672 108,778 110,528 94,669 76,874 147,116 87,213 0.78%
PBT 19,843 6,326 540 -15,020 -47,036 -17,446 -32,397 -
Tax 0 0 10 0 47,036 17,446 32,397 -
NP 19,843 6,326 550 -15,020 0 0 0 -100.00%
-
NP to SH 19,843 6,326 550 -15,020 -47,039 -17,476 -32,394 -
-
Tax Rate 0.00% 0.00% -1.85% - - - - -
Total Cost 21,829 102,452 109,978 109,689 76,874 147,116 87,213 1.48%
-
Net Worth 32,003 11,998 6,021 4,999 19,999 6,887,600 85,010 1.04%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 32,003 11,998 6,021 4,999 19,999 6,887,600 85,010 1.04%
NOSH 100,010 99,984 100,363 99,985 99,997 10,279,999 100,012 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 47.62% 5.82% 0.50% -15.87% 0.00% 0.00% 0.00% -
ROE 62.00% 52.73% 9.13% -300.44% -235.20% -0.25% -38.11% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 41.67 108.80 110.13 94.68 76.88 1.43 87.20 0.78%
EPS 19.84 6.33 0.55 -15.02 -47.04 -0.17 -32.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.12 0.06 0.05 0.20 0.67 0.85 1.04%
Adjusted Per Share Value based on latest NOSH - 102,666
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 8.70 22.72 23.08 19.77 16.05 30.72 18.21 0.78%
EPS 4.14 1.32 0.11 -3.14 -9.82 -3.65 -6.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0251 0.0126 0.0104 0.0418 14.3834 0.1775 1.04%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.80 1.00 1.18 0.60 1.49 2.00 0.00 -
P/RPS 1.92 0.92 1.07 0.63 1.94 139.75 0.00 -100.00%
P/EPS 4.03 15.81 215.33 -3.99 -3.17 -1,176.47 0.00 -100.00%
EY 24.80 6.33 0.46 -25.04 -31.57 -0.09 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 8.33 19.67 12.00 7.45 2.99 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 21/02/05 26/02/04 08/04/03 10/04/02 15/03/01 28/02/00 -
Price 0.86 0.94 1.40 0.58 1.13 1.80 5.16 -
P/RPS 2.06 0.86 1.27 0.61 1.47 125.78 5.92 1.12%
P/EPS 4.33 14.86 255.47 -3.86 -2.40 -1,058.82 -15.93 -
EY 23.07 6.73 0.39 -25.90 -41.63 -0.09 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 7.83 23.33 11.60 5.65 2.69 6.07 0.86%

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