[INNO] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
08-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 123.1%
YoY- -44.16%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 30,124 11,299 12,927 7,426 17,590 10,881 13,091 14.89%
PBT 8,183 -1,932 5,490 2,454 4,944 3,268 3,609 14.61%
Tax -2,038 0 -1,289 -397 -1,260 -860 -453 28.46%
NP 6,145 -1,932 4,201 2,057 3,684 2,408 3,156 11.74%
-
NP to SH 6,145 -1,932 4,201 2,057 3,684 2,408 3,156 11.74%
-
Tax Rate 24.91% - 23.48% 16.18% 25.49% 26.32% 12.55% -
Total Cost 23,979 13,231 8,726 5,369 13,906 8,473 9,935 15.81%
-
Net Worth 225,695 214,035 212,875 207,587 125,938 61,887 41,946 32.35%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 225,695 214,035 212,875 207,587 125,938 61,887 41,946 32.35%
NOSH 189,660 189,411 188,385 188,715 117,699 112,523 99,873 11.27%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 20.40% -17.10% 32.50% 27.70% 20.94% 22.13% 24.11% -
ROE 2.72% -0.90% 1.97% 0.99% 2.93% 3.89% 7.52% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.88 5.97 6.86 3.94 14.94 9.67 13.11 3.24%
EPS 3.24 -1.02 2.23 1.09 3.13 2.14 3.16 0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.13 1.13 1.10 1.07 0.55 0.42 18.94%
Adjusted Per Share Value based on latest NOSH - 189,166
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.29 2.36 2.70 1.55 3.67 2.27 2.73 14.91%
EPS 1.28 -0.40 0.88 0.43 0.77 0.50 0.66 11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4713 0.447 0.4445 0.4335 0.263 0.1292 0.0876 32.35%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.83 1.41 1.50 1.54 0.95 1.17 1.82 -
P/RPS 11.52 23.64 21.86 39.14 6.36 12.10 13.89 -3.06%
P/EPS 56.48 -138.24 67.26 141.28 30.35 54.67 57.59 -0.32%
EY 1.77 -0.72 1.49 0.71 3.29 1.83 1.74 0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.25 1.33 1.40 0.89 2.13 4.33 -15.82%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 22/08/13 29/08/12 08/08/11 23/08/10 10/08/09 11/08/08 -
Price 1.72 1.30 1.80 1.30 0.98 1.20 1.96 -
P/RPS 10.83 21.79 26.23 33.04 6.56 12.41 14.95 -5.22%
P/EPS 53.09 -127.45 80.72 119.27 31.31 56.07 62.03 -2.55%
EY 1.88 -0.78 1.24 0.84 3.19 1.78 1.61 2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.15 1.59 1.18 0.92 2.18 4.67 -17.70%

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