[INNO] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -21.34%
YoY- -103.45%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 21,155 24,924 9,282 2,809 41,654 78,628 81,959 -20.18%
PBT 6,447 7,462 2,521 -705 20,434 6,456 4,759 5.18%
Tax -1,710 -453 0 0 0 0 0 -
NP 4,737 7,009 2,521 -705 20,434 6,456 4,759 -0.07%
-
NP to SH 4,737 7,009 2,521 -705 20,434 6,456 4,759 -0.07%
-
Tax Rate 26.52% 6.07% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 16,418 17,915 6,761 3,514 21,220 72,172 77,200 -22.72%
-
Net Worth 64,135 53,193 33,013 31,774 33,006 11,992 9,999 36.27%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 64,135 53,193 33,013 31,774 33,006 11,992 9,999 36.27%
NOSH 112,517 104,300 100,039 99,295 100,019 99,938 99,999 1.98%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 22.39% 28.12% 27.16% -25.10% 49.06% 8.21% 5.81% -
ROE 7.39% 13.18% 7.64% -2.22% 61.91% 53.83% 47.59% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 18.80 23.90 9.28 2.83 41.65 78.68 81.96 -21.74%
EPS 4.21 6.72 2.52 -0.71 20.43 6.46 4.76 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.51 0.33 0.32 0.33 0.12 0.10 33.61%
Adjusted Per Share Value based on latest NOSH - 96,153
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.42 5.20 1.94 0.59 8.70 16.42 17.12 -20.18%
EPS 0.99 1.46 0.53 -0.15 4.27 1.35 0.99 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1339 0.1111 0.0689 0.0664 0.0689 0.025 0.0209 36.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.28 1.80 2.32 1.37 0.74 0.93 0.98 -
P/RPS 6.81 7.53 25.00 48.43 1.78 1.18 1.20 33.51%
P/EPS 30.40 26.79 92.06 -192.96 3.62 14.40 20.59 6.70%
EY 3.29 3.73 1.09 -0.52 27.61 6.95 4.86 -6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 3.53 7.03 4.28 2.24 7.75 9.80 -21.73%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/10/09 10/11/08 19/11/07 27/11/06 28/11/05 24/11/04 19/11/03 -
Price 1.30 1.10 2.38 1.76 0.78 0.89 1.04 -
P/RPS 6.91 4.60 25.65 62.21 1.87 1.13 1.27 32.58%
P/EPS 30.88 16.37 94.44 -247.89 3.82 13.78 21.85 5.92%
EY 3.24 6.11 1.06 -0.40 26.19 7.26 4.58 -5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.16 7.21 5.50 2.36 7.42 10.40 -22.33%

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