[INNO] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -84.26%
YoY- 103.66%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 3,898 41,654 107,882 110,488 94,670 76,873 147,116 -45.38%
PBT -1,228 19,809 6,279 540 -15,019 -47,036 -17,446 -35.73%
Tax 8 0 0 10 0 17,791 18,334 -72.44%
NP -1,220 19,809 6,279 550 -15,019 -29,245 888 -
-
NP to SH -1,220 19,809 6,279 550 -15,019 -47,033 -17,475 -35.81%
-
Tax Rate - 0.00% 0.00% -1.85% - - - -
Total Cost 5,118 21,845 101,603 109,938 109,689 106,118 146,228 -42.79%
-
Net Worth 31,243 32,206 11,799 5,997 6,704 19,997 6,530,825 -58.93%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 31,243 32,206 11,799 5,997 6,704 19,997 6,530,825 -58.93%
NOSH 100,784 100,645 98,333 99,952 102,666 99,987 9,747,500 -53.30%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -31.30% 47.56% 5.82% 0.50% -15.86% -38.04% 0.60% -
ROE -3.90% 61.51% 53.21% 9.17% -224.03% -235.19% -0.27% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.87 41.39 109.71 110.54 92.21 76.88 1.51 16.97%
EPS -1.21 19.68 6.39 0.55 -14.63 -47.04 -0.18 37.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.12 0.06 0.0653 0.20 0.67 -12.04%
Adjusted Per Share Value based on latest NOSH - 99,952
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 0.81 8.70 22.53 23.07 19.77 16.05 30.72 -45.42%
EPS -0.25 4.14 1.31 0.11 -3.14 -9.82 -3.65 -36.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0652 0.0673 0.0246 0.0125 0.014 0.0418 13.6383 -58.93%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.06 0.80 1.00 1.18 0.60 1.49 2.00 -
P/RPS 53.26 1.93 0.91 1.07 0.65 1.94 132.51 -14.08%
P/EPS -170.18 4.06 15.66 214.44 -4.10 -3.17 -1,115.59 -26.89%
EY -0.59 24.60 6.39 0.47 -24.38 -31.57 -0.09 36.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.65 2.50 8.33 19.67 9.19 7.45 2.99 14.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/07 21/02/06 21/02/05 26/02/04 08/04/03 10/04/02 15/03/01 -
Price 2.00 0.86 0.94 1.40 0.58 1.13 1.80 -
P/RPS 51.71 2.08 0.86 1.27 0.63 1.47 119.26 -12.99%
P/EPS -165.22 4.37 14.72 254.42 -3.96 -2.40 -1,004.03 -25.96%
EY -0.61 22.89 6.79 0.39 -25.22 -41.63 -0.10 35.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.45 2.69 7.83 23.33 8.88 5.65 2.69 15.68%

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