[INNO] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 85.34%
YoY- -106.27%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 34,994 31,177 16,269 6,738 9,274 4,714 9,373 24.52%
PBT 10,212 9,761 5,287 -247 5,227 1,373 2,918 23.19%
Tax -2,257 -2,241 -1,294 0 -1,289 -238 -726 20.78%
NP 7,955 7,520 3,993 -247 3,938 1,135 2,192 23.94%
-
NP to SH 7,955 7,520 3,993 -247 3,938 1,135 2,192 23.94%
-
Tax Rate 22.10% 22.96% 24.48% - 24.66% 17.33% 24.88% -
Total Cost 27,039 23,657 12,276 6,985 5,336 3,579 7,181 24.70%
-
Net Worth 594,228 239,185 226,270 214,700 212,915 208,083 126,098 29.45%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 594,228 239,185 226,270 214,700 212,915 208,083 126,098 29.45%
NOSH 479,216 191,348 190,142 190,000 188,421 189,166 117,849 26.31%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 22.73% 24.12% 24.54% -3.67% 42.46% 24.08% 23.39% -
ROE 1.34% 3.14% 1.76% -0.12% 1.85% 0.55% 1.74% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.30 16.29 8.56 3.55 4.92 2.49 7.95 -1.41%
EPS 1.66 3.93 2.10 -0.13 2.09 0.60 1.86 -1.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.25 1.19 1.13 1.13 1.10 1.07 2.48%
Adjusted Per Share Value based on latest NOSH - 190,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.31 6.51 3.40 1.41 1.94 0.98 1.96 24.50%
EPS 1.66 1.57 0.83 -0.05 0.82 0.24 0.46 23.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2409 0.4995 0.4725 0.4484 0.4446 0.4345 0.2633 29.45%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.63 1.50 1.83 1.41 1.50 1.54 0.95 -
P/RPS 8.63 9.21 21.39 39.76 30.48 61.80 11.94 -5.26%
P/EPS 37.95 38.17 87.14 -1,084.62 71.77 256.67 51.08 -4.82%
EY 2.63 2.62 1.15 -0.09 1.39 0.39 1.96 5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.20 1.54 1.25 1.33 1.40 0.89 -8.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 27/08/15 28/08/14 22/08/13 29/08/12 08/08/11 23/08/10 -
Price 0.63 1.45 1.72 1.30 1.80 1.30 0.98 -
P/RPS 8.63 8.90 20.10 36.66 36.57 52.17 12.32 -5.75%
P/EPS 37.95 36.90 81.90 -1,000.00 86.12 216.67 52.69 -5.31%
EY 2.63 2.71 1.22 -0.10 1.16 0.46 1.90 5.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.16 1.45 1.15 1.59 1.18 0.92 -9.35%

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