[INNO] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -73.05%
YoY- -106.15%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 28,246 39,362 37,679 3,899 41,672 108,778 110,528 -20.32%
PBT 7,797 11,991 10,533 -1,228 19,843 6,326 540 55.98%
Tax -968 -3,885 -2,962 8 0 0 10 -
NP 6,829 8,106 7,571 -1,220 19,843 6,326 550 52.11%
-
NP to SH 6,829 8,106 7,571 -1,220 19,843 6,326 550 52.11%
-
Tax Rate 12.42% 32.40% 28.12% - 0.00% 0.00% -1.85% -
Total Cost 21,417 31,256 30,108 5,119 21,829 102,452 109,978 -23.84%
-
Net Worth 66,377 54,268 38,014 30,999 32,003 11,998 6,021 49.13%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 66,377 54,268 38,014 30,999 32,003 11,998 6,021 49.13%
NOSH 112,504 104,362 100,039 99,999 100,010 99,984 100,363 1.91%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 24.18% 20.59% 20.09% -31.29% 47.62% 5.82% 0.50% -
ROE 10.29% 14.94% 19.92% -3.94% 62.00% 52.73% 9.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.11 37.72 37.66 3.90 41.67 108.80 110.13 -21.82%
EPS 6.07 7.77 7.57 -1.22 19.84 6.33 0.55 49.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.52 0.38 0.31 0.32 0.12 0.06 46.31%
Adjusted Per Share Value based on latest NOSH - 100,784
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.90 8.22 7.87 0.81 8.70 22.72 23.08 -20.31%
EPS 1.43 1.69 1.58 -0.25 4.14 1.32 0.11 53.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1386 0.1133 0.0794 0.0647 0.0668 0.0251 0.0126 49.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.00 1.20 2.24 2.06 0.80 1.00 1.18 -
P/RPS 3.98 3.18 5.95 52.83 1.92 0.92 1.07 24.45%
P/EPS 16.47 15.45 29.60 -168.85 4.03 15.81 215.33 -34.82%
EY 6.07 6.47 3.38 -0.59 24.80 6.33 0.46 53.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.31 5.89 6.65 2.50 8.33 19.67 -33.54%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 18/02/08 23/02/07 21/02/06 21/02/05 26/02/04 -
Price 1.18 0.75 2.20 2.00 0.86 0.94 1.40 -
P/RPS 4.70 1.99 5.84 51.30 2.06 0.86 1.27 24.34%
P/EPS 19.44 9.66 29.07 -163.93 4.33 14.86 255.47 -34.87%
EY 5.14 10.36 3.44 -0.61 23.07 6.73 0.39 53.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.44 5.79 6.45 2.69 7.83 23.33 -33.57%

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