[INNO] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 184.53%
YoY- -35.72%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 10,371 2,809 70,908 107,197 110,217 79,484 90,999 -30.35%
PBT 1,999 -1,330 20,256 2,236 3,494 -29,851 -38,728 -
Tax 8 0 0 10 0 0 25,581 -73.93%
NP 2,007 -1,330 20,256 2,246 3,494 -29,851 -13,147 -
-
NP to SH 2,007 -1,330 20,256 2,246 3,494 -29,851 -38,733 -
-
Tax Rate -0.40% - 0.00% -0.45% 0.00% - - -
Total Cost 8,364 4,139 50,652 104,951 106,723 109,335 104,146 -34.30%
-
Net Worth 32,975 30,769 32,993 11,999 10,015 29,504 37,418 -2.08%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 32,975 30,769 32,993 11,999 10,015 29,504 37,418 -2.08%
NOSH 99,926 96,153 99,980 99,999 100,157 101,739 101,130 -0.19%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 19.35% -47.35% 28.57% 2.10% 3.17% -37.56% -14.45% -
ROE 6.09% -4.32% 61.39% 18.72% 34.89% -101.17% -103.51% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.38 2.92 70.92 107.20 110.04 78.13 89.98 -30.21%
EPS 2.01 -1.38 20.26 2.25 3.49 -29.34 -38.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.33 0.12 0.10 0.29 0.37 -1.88%
Adjusted Per Share Value based on latest NOSH - 99,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.17 0.59 14.81 22.39 23.02 16.60 19.00 -30.33%
EPS 0.42 -0.28 4.23 0.47 0.73 -6.23 -8.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0643 0.0689 0.0251 0.0209 0.0616 0.0781 -2.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.32 1.37 0.74 0.93 0.98 0.66 1.47 -
P/RPS 22.35 46.90 1.04 0.87 0.89 0.84 1.63 54.67%
P/EPS 115.51 -99.05 3.65 41.41 28.09 -2.25 -3.84 -
EY 0.87 -1.01 27.38 2.42 3.56 -44.46 -26.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.03 4.28 2.24 7.75 9.80 2.28 3.97 9.98%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 27/11/06 28/11/05 24/11/04 19/11/03 26/11/02 26/11/01 -
Price 2.38 1.76 0.78 0.89 1.04 0.63 1.84 -
P/RPS 22.93 60.25 1.10 0.83 0.95 0.81 2.04 49.64%
P/EPS 118.50 -127.24 3.85 39.63 29.81 -2.15 -4.80 -
EY 0.84 -0.79 25.97 2.52 3.35 -46.57 -20.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.21 5.50 2.36 7.42 10.40 2.17 4.97 6.39%

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