[INNO] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 23.34%
YoY- -41.16%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 7,022 2,560 6,246 10,274 11,833 4,648 1,537 28.78%
PBT 1,928 942 1,689 3,117 3,853 1,359 -125 -
Tax -518 -122 -457 -850 0 0 0 -
NP 1,410 820 1,232 2,267 3,853 1,359 -125 -
-
NP to SH 1,410 820 1,232 2,267 3,853 1,359 -125 -
-
Tax Rate 26.87% 12.95% 27.06% 27.27% 0.00% 0.00% - -
Total Cost 5,612 1,740 5,014 8,007 7,980 3,289 1,662 22.46%
-
Net Worth 214,319 209,767 204,701 63,969 53,252 32,975 30,769 38.15%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 214,319 209,767 204,701 63,969 53,252 32,975 30,769 38.15%
NOSH 188,000 190,697 189,538 112,227 104,417 99,926 96,153 11.81%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.08% 32.03% 19.72% 22.07% 32.56% 29.24% -8.13% -
ROE 0.66% 0.39% 0.60% 3.54% 7.24% 4.12% -0.41% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.74 1.34 3.30 9.15 11.33 4.65 1.60 15.18%
EPS 0.75 0.43 0.65 2.02 3.69 1.36 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.10 1.08 0.57 0.51 0.33 0.32 23.55%
Adjusted Per Share Value based on latest NOSH - 112,227
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.47 0.53 1.30 2.15 2.47 0.97 0.32 28.90%
EPS 0.29 0.17 0.26 0.47 0.80 0.28 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4476 0.4381 0.4275 0.1336 0.1112 0.0689 0.0643 38.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.60 1.10 0.99 1.28 1.80 2.32 1.37 -
P/RPS 42.84 81.94 30.04 13.98 15.88 49.88 85.71 -10.90%
P/EPS 213.33 255.81 152.31 63.37 48.78 170.59 -1,053.85 -
EY 0.47 0.39 0.66 1.58 2.05 0.59 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.00 0.92 2.25 3.53 7.03 4.28 -16.97%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 14/11/11 10/11/10 30/10/09 10/11/08 19/11/07 27/11/06 -
Price 1.50 1.24 1.05 1.30 1.10 2.38 1.76 -
P/RPS 40.16 92.37 31.86 14.20 9.71 51.17 110.10 -15.45%
P/EPS 200.00 288.37 161.54 64.36 29.81 175.00 -1,353.85 -
EY 0.50 0.35 0.62 1.55 3.35 0.57 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.13 0.97 2.28 2.16 7.21 5.50 -21.15%

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