[INNO] YoY Cumulative 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- 6057.43%
YoY- 216.51%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 24,924 9,282 2,809 41,654 78,628 81,959 66,372 -15.04%
PBT 7,462 2,521 -705 20,434 6,456 4,759 -13,753 -
Tax -453 0 0 0 0 0 0 -
NP 7,009 2,521 -705 20,434 6,456 4,759 -13,753 -
-
NP to SH 7,009 2,521 -705 20,434 6,456 4,759 -13,753 -
-
Tax Rate 6.07% 0.00% - 0.00% 0.00% 0.00% - -
Total Cost 17,915 6,761 3,514 21,220 72,172 77,200 80,125 -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 13.18% 7.64% -2.22% 61.91% 53.83% 47.59% -47.41% -
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 23.90 9.28 2.83 41.65 78.68 81.96 66.36 -15.63%
EPS 6.72 2.52 -0.71 20.43 6.46 4.76 -13.75 -
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 5.20 1.94 0.59 8.70 16.42 17.12 13.86 -15.06%
EPS 1.46 0.53 -0.15 4.27 1.35 0.99 -2.87 -
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 7.53 25.00 48.43 1.78 1.18 1.20 0.99 40.19%
P/EPS 26.79 92.06 -192.96 3.62 14.40 20.59 -4.80 -
EY 3.73 1.09 -0.52 27.61 6.95 4.86 -20.83 -
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 4.60 25.65 62.21 1.87 1.13 1.27 0.95 30.03%
P/EPS 16.37 94.44 -247.89 3.82 13.78 21.85 -4.58 -
EY 6.11 1.06 -0.40 26.19 7.26 4.58 -21.83 -
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