[INNO] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -106.8%
YoY- -106.57%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 35,593 53,321 10,371 2,809 70,908 107,197 110,217 -17.15%
PBT 10,917 15,474 1,999 -1,330 20,256 2,236 3,494 20.88%
Tax -5,142 -3,415 8 0 0 10 0 -
NP 5,775 12,059 2,007 -1,330 20,256 2,246 3,494 8.72%
-
NP to SH 5,775 12,059 2,007 -1,330 20,256 2,246 3,494 8.72%
-
Tax Rate 47.10% 22.07% -0.40% - 0.00% -0.45% 0.00% -
Total Cost 29,818 41,262 8,364 4,139 50,652 104,951 106,723 -19.12%
-
Net Worth 63,969 53,252 32,975 30,769 32,993 11,999 10,015 36.17%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 63,969 53,252 32,975 30,769 32,993 11,999 10,015 36.17%
NOSH 112,227 104,417 99,926 96,153 99,980 99,999 100,157 1.91%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 16.23% 22.62% 19.35% -47.35% 28.57% 2.10% 3.17% -
ROE 9.03% 22.64% 6.09% -4.32% 61.39% 18.72% 34.89% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 31.71 51.07 10.38 2.92 70.92 107.20 110.04 -18.71%
EPS 5.15 11.55 2.01 -1.38 20.26 2.25 3.49 6.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.51 0.33 0.32 0.33 0.12 0.10 33.61%
Adjusted Per Share Value based on latest NOSH - 96,153
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.43 11.14 2.17 0.59 14.81 22.39 23.02 -17.16%
EPS 1.21 2.52 0.42 -0.28 4.23 0.47 0.73 8.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.1112 0.0689 0.0643 0.0689 0.0251 0.0209 36.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.28 1.80 2.32 1.37 0.74 0.93 0.98 -
P/RPS 4.04 3.52 22.35 46.90 1.04 0.87 0.89 28.64%
P/EPS 24.87 15.59 115.51 -99.05 3.65 41.41 28.09 -2.00%
EY 4.02 6.42 0.87 -1.01 27.38 2.42 3.56 2.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 3.53 7.03 4.28 2.24 7.75 9.80 -21.73%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/10/09 10/11/08 19/11/07 27/11/06 28/11/05 24/11/04 19/11/03 -
Price 1.30 1.10 2.38 1.76 0.78 0.89 1.04 -
P/RPS 4.10 2.15 22.93 60.25 1.10 0.83 0.95 27.56%
P/EPS 25.26 9.52 118.50 -127.24 3.85 39.63 29.81 -2.72%
EY 3.96 10.50 0.84 -0.79 25.97 2.52 3.35 2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.16 7.21 5.50 2.36 7.42 10.40 -22.33%

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