[INNO] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -105.92%
YoY- 95.8%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 28,397 1,089 0 29,254 28,569 28,298 13,112 13.73%
PBT 8,012 -522 -624 -177 -4,220 -1,266 -16,098 -
Tax -2,962 8 0 0 10 0 16,098 -
NP 5,050 -514 -624 -177 -4,210 -1,266 0 -
-
NP to SH 5,050 -514 -624 -177 -4,210 -1,266 -16,098 -
-
Tax Rate 36.97% - - - - - - -
Total Cost 23,347 1,603 624 29,431 32,779 29,564 13,112 10.08%
-
Net Worth 39,007 31,243 32,206 11,799 5,997 6,704 19,997 11.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 39,007 31,243 32,206 11,799 5,997 6,704 19,997 11.77%
NOSH 100,019 100,784 100,645 98,333 99,952 102,666 99,987 0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.78% -47.20% 0.00% -0.61% -14.74% -4.47% 0.00% -
ROE 12.95% -1.65% -1.94% -1.50% -70.20% -18.88% -80.50% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 28.39 1.08 0.00 29.75 28.58 27.56 13.11 13.73%
EPS 5.05 -0.51 -0.62 -0.18 -4.21 1.27 -16.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.31 0.32 0.12 0.06 0.0653 0.20 11.76%
Adjusted Per Share Value based on latest NOSH - 98,333
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 5.93 0.23 0.00 6.11 5.97 5.91 2.74 13.72%
EPS 1.05 -0.11 -0.13 -0.04 -0.88 -0.26 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0815 0.0652 0.0673 0.0246 0.0125 0.014 0.0418 11.76%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.24 2.06 0.80 1.00 1.18 0.60 1.49 -
P/RPS 7.89 190.65 0.00 3.36 4.13 2.18 11.36 -5.89%
P/EPS 44.37 -403.92 -129.03 -555.56 -28.02 -48.66 -9.25 -
EY 2.25 -0.25 -0.78 -0.18 -3.57 -2.06 -10.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.74 6.65 2.50 8.33 19.67 9.19 7.45 -4.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 18/02/08 23/02/07 21/02/06 21/02/05 26/02/04 08/04/03 10/04/02 -
Price 2.20 2.00 0.86 0.94 1.40 0.58 1.13 -
P/RPS 7.75 185.10 0.00 3.16 4.90 2.10 8.62 -1.75%
P/EPS 43.57 -392.16 -138.71 -522.22 -33.24 -47.04 -7.02 -
EY 2.30 -0.26 -0.72 -0.19 -3.01 -2.13 -14.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 6.45 2.69 7.83 23.33 8.88 5.65 -0.02%

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