[INNO] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -738.31%
YoY- -740.68%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 24,928 20,430 13,855 4,561 3,653 2,712 8,217 20.29%
PBT 2,960 2,783 2,896 -1,685 263 1,081 2,025 6.52%
Tax -624 -572 -744 0 0 -159 -534 2.62%
NP 2,336 2,211 2,152 -1,685 263 922 1,491 7.76%
-
NP to SH 2,336 2,211 2,152 -1,685 263 922 1,491 7.76%
-
Tax Rate 21.08% 20.55% 25.69% - 0.00% 14.71% 26.37% -
Total Cost 22,592 18,219 11,703 6,246 3,390 1,790 6,726 22.35%
-
Net Worth 491,789 230,630 222,817 213,938 208,521 205,097 127,800 25.15%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 491,789 230,630 222,817 213,938 208,521 205,097 127,800 25.15%
NOSH 409,824 190,603 190,442 189,325 187,857 188,163 106,500 25.15%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.37% 10.82% 15.53% -36.94% 7.20% 34.00% 18.15% -
ROE 0.47% 0.96% 0.97% -0.79% 0.13% 0.45% 1.17% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.08 10.72 7.28 2.41 1.94 1.44 7.72 -3.89%
EPS 0.57 1.16 1.13 -0.89 0.14 0.49 1.40 -13.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 1.17 1.13 1.11 1.09 1.20 0.00%
Adjusted Per Share Value based on latest NOSH - 189,325
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.21 4.27 2.89 0.95 0.76 0.57 1.72 20.26%
EPS 0.49 0.46 0.45 -0.35 0.05 0.19 0.31 7.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.027 0.4816 0.4653 0.4468 0.4355 0.4283 0.2669 25.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.735 1.38 1.84 1.36 1.50 1.29 0.98 -
P/RPS 12.08 12.87 25.29 56.45 77.14 89.50 12.70 -0.82%
P/EPS 128.95 118.97 162.83 -152.81 1,071.43 263.27 70.00 10.70%
EY 0.78 0.84 0.61 -0.65 0.09 0.38 1.43 -9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.14 1.57 1.20 1.35 1.18 0.82 -4.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 26/05/14 23/05/13 28/05/12 23/05/11 24/05/10 -
Price 0.705 1.48 1.84 1.50 1.58 1.05 1.00 -
P/RPS 11.59 13.81 25.29 62.26 81.25 72.85 12.96 -1.84%
P/EPS 123.68 127.59 162.83 -168.54 1,128.57 214.29 71.43 9.57%
EY 0.81 0.78 0.61 -0.59 0.09 0.47 1.40 -8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.22 1.57 1.33 1.42 0.96 0.83 -5.52%

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