[INNO] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -27.17%
YoY- 213.67%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 39,362 37,679 3,899 41,672 108,778 110,528 94,669 -13.59%
PBT 11,991 10,533 -1,228 19,843 6,326 540 -15,020 -
Tax -3,885 -2,962 8 0 0 10 0 -
NP 8,106 7,571 -1,220 19,843 6,326 550 -15,020 -
-
NP to SH 8,106 7,571 -1,220 19,843 6,326 550 -15,020 -
-
Tax Rate 32.40% 28.12% - 0.00% 0.00% -1.85% - -
Total Cost 31,256 30,108 5,119 21,829 102,452 109,978 109,689 -18.86%
-
Net Worth 54,268 38,014 30,999 32,003 11,998 6,021 4,999 48.74%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 54,268 38,014 30,999 32,003 11,998 6,021 4,999 48.74%
NOSH 104,362 100,039 99,999 100,010 99,984 100,363 99,985 0.71%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 20.59% 20.09% -31.29% 47.62% 5.82% 0.50% -15.87% -
ROE 14.94% 19.92% -3.94% 62.00% 52.73% 9.13% -300.44% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 37.72 37.66 3.90 41.67 108.80 110.13 94.68 -14.20%
EPS 7.77 7.57 -1.22 19.84 6.33 0.55 -15.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.38 0.31 0.32 0.12 0.06 0.05 47.68%
Adjusted Per Share Value based on latest NOSH - 100,645
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.22 7.87 0.81 8.70 22.72 23.08 19.77 -13.59%
EPS 1.69 1.58 -0.25 4.14 1.32 0.11 -3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.0794 0.0647 0.0668 0.0251 0.0126 0.0104 48.83%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.20 2.24 2.06 0.80 1.00 1.18 0.60 -
P/RPS 3.18 5.95 52.83 1.92 0.92 1.07 0.63 30.94%
P/EPS 15.45 29.60 -168.85 4.03 15.81 215.33 -3.99 -
EY 6.47 3.38 -0.59 24.80 6.33 0.46 -25.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 5.89 6.65 2.50 8.33 19.67 12.00 -23.99%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 18/02/08 23/02/07 21/02/06 21/02/05 26/02/04 08/04/03 -
Price 0.75 2.20 2.00 0.86 0.94 1.40 0.58 -
P/RPS 1.99 5.84 51.30 2.06 0.86 1.27 0.61 21.76%
P/EPS 9.66 29.07 -163.93 4.33 14.86 255.47 -3.86 -
EY 10.36 3.44 -0.61 23.07 6.73 0.39 -25.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 5.79 6.45 2.69 7.83 23.33 11.60 -29.34%

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