[INNO] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 28.8%
YoY- 76.02%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 26,413 107,813 105,369 103,561 62,334 134,687 120,053 -22.29%
PBT 19,539 5,074 3,665 -10,694 -44,588 -27,196 -23,733 -
Tax 0 0 10 0 8,935 27,196 27,563 -
NP 19,539 5,074 3,675 -10,694 -35,653 0 3,830 31.18%
-
NP to SH 19,539 5,074 3,675 -10,694 -44,588 -27,216 -21,730 -
-
Tax Rate 0.00% 0.00% -0.27% - - - - -
Total Cost 6,874 102,739 101,694 114,255 97,987 134,687 116,223 -37.56%
-
Net Worth 32,223 12,224 7,013 3,004 13,995 1,968,666 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 32,223 12,224 7,013 3,004 13,995 1,968,666 0 -
NOSH 100,697 101,875 100,192 100,144 99,968 9,843,332 99,775 0.15%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 73.97% 4.71% 3.49% -10.33% -57.20% 0.00% 3.19% -
ROE 60.64% 41.51% 52.40% -355.95% -318.59% -1.38% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 26.23 105.83 105.17 103.41 62.35 1.37 120.32 -22.41%
EPS 19.40 4.98 3.67 -10.68 -44.60 -0.28 -21.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.12 0.07 0.03 0.14 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,144
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.52 22.51 22.00 21.63 13.02 28.13 25.07 -22.28%
EPS 4.08 1.06 0.77 -2.23 -9.31 -5.68 -4.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0255 0.0146 0.0063 0.0292 4.1112 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.89 0.94 1.34 0.58 1.17 1.60 5.20 -
P/RPS 3.39 0.89 1.27 0.56 1.88 116.93 4.32 -3.95%
P/EPS 4.59 18.87 36.53 -5.43 -2.62 -578.68 -23.88 -
EY 21.80 5.30 2.74 -18.41 -38.12 -0.17 -4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 7.83 19.14 19.33 8.36 8.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 24/05/05 25/05/04 27/05/03 28/05/02 28/05/01 - -
Price 0.92 0.78 0.93 0.54 1.08 1.38 0.00 -
P/RPS 3.51 0.74 0.88 0.52 1.73 100.85 0.00 -
P/EPS 4.74 15.66 25.35 -5.06 -2.42 -499.11 0.00 -
EY 21.09 6.39 3.94 -19.78 -41.30 -0.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 6.50 13.29 18.00 7.71 6.90 0.00 -

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