[INNO] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -19.19%
YoY- 38.07%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 40,238 4,840 26,413 107,813 105,369 103,561 62,334 -7.02%
PBT 11,219 -685 19,539 5,074 3,665 -10,694 -44,588 -
Tax -2,962 8 0 0 10 0 8,935 -
NP 8,257 -677 19,539 5,074 3,675 -10,694 -35,653 -
-
NP to SH 8,257 -677 19,539 5,074 3,675 -10,694 -44,588 -
-
Tax Rate 26.40% - 0.00% 0.00% -0.27% - - -
Total Cost 31,981 5,517 6,874 102,739 101,694 114,255 97,987 -17.00%
-
Net Worth 38,804 31,000 32,223 12,224 7,013 3,004 13,995 18.50%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 38,804 31,000 32,223 12,224 7,013 3,004 13,995 18.50%
NOSH 99,499 100,000 100,697 101,875 100,192 100,144 99,968 -0.07%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 20.52% -13.99% 73.97% 4.71% 3.49% -10.33% -57.20% -
ROE 21.28% -2.18% 60.64% 41.51% 52.40% -355.95% -318.59% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 40.44 4.84 26.23 105.83 105.17 103.41 62.35 -6.95%
EPS 8.30 -0.68 19.40 4.98 3.67 -10.68 -44.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.31 0.32 0.12 0.07 0.03 0.14 18.60%
Adjusted Per Share Value based on latest NOSH - 101,875
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 8.40 1.01 5.52 22.51 22.00 21.63 13.02 -7.03%
EPS 1.72 -0.14 4.08 1.06 0.77 -2.23 -9.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.081 0.0647 0.0673 0.0255 0.0146 0.0063 0.0292 18.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.80 1.92 0.89 0.94 1.34 0.58 1.17 -
P/RPS 4.45 39.67 3.39 0.89 1.27 0.56 1.88 15.42%
P/EPS 21.69 -283.60 4.59 18.87 36.53 -5.43 -2.62 -
EY 4.61 -0.35 21.80 5.30 2.74 -18.41 -38.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.62 6.19 2.78 7.83 19.14 19.33 8.36 -9.40%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 21/05/07 25/05/06 24/05/05 25/05/04 27/05/03 28/05/02 -
Price 2.12 1.82 0.92 0.78 0.93 0.54 1.08 -
P/RPS 5.24 37.60 3.51 0.74 0.88 0.52 1.73 20.26%
P/EPS 25.55 -268.83 4.74 15.66 25.35 -5.06 -2.42 -
EY 3.91 -0.37 21.09 6.39 3.94 -19.78 -41.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.44 5.87 2.88 6.50 13.29 18.00 7.71 -5.64%

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