[INNO] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 44.51%
YoY- -103.46%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 33,942 38,381 40,238 4,840 26,413 107,813 105,369 -17.19%
PBT 8,898 11,998 11,219 -685 19,539 5,074 3,665 15.92%
Tax -1,272 -4,115 -2,962 8 0 0 10 -
NP 7,626 7,883 8,257 -677 19,539 5,074 3,675 12.93%
-
NP to SH 7,626 7,883 8,257 -677 19,539 5,074 3,675 12.93%
-
Tax Rate 14.30% 34.30% 26.40% - 0.00% 0.00% -0.27% -
Total Cost 26,316 30,498 31,981 5,517 6,874 102,739 101,694 -20.16%
-
Net Worth 127,800 59,235 38,804 31,000 32,223 12,224 7,013 62.18%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 127,800 59,235 38,804 31,000 32,223 12,224 7,013 62.18%
NOSH 106,500 111,764 99,499 100,000 100,697 101,875 100,192 1.02%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 22.47% 20.54% 20.52% -13.99% 73.97% 4.71% 3.49% -
ROE 5.97% 13.31% 21.28% -2.18% 60.64% 41.51% 52.40% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 31.87 34.34 40.44 4.84 26.23 105.83 105.17 -18.03%
EPS 7.16 7.05 8.30 -0.68 19.40 4.98 3.67 11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.53 0.39 0.31 0.32 0.12 0.07 60.54%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 7.09 8.02 8.40 1.01 5.52 22.51 22.00 -17.19%
EPS 1.59 1.65 1.72 -0.14 4.08 1.06 0.77 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2669 0.1237 0.081 0.0647 0.0673 0.0255 0.0146 62.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.98 0.66 1.80 1.92 0.89 0.94 1.34 -
P/RPS 3.07 1.92 4.45 39.67 3.39 0.89 1.27 15.84%
P/EPS 13.69 9.36 21.69 -283.60 4.59 18.87 36.53 -15.08%
EY 7.31 10.69 4.61 -0.35 21.80 5.30 2.74 17.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.25 4.62 6.19 2.78 7.83 19.14 -40.83%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 25/05/09 26/05/08 21/05/07 25/05/06 24/05/05 25/05/04 -
Price 1.00 1.20 2.12 1.82 0.92 0.78 0.93 -
P/RPS 3.14 3.49 5.24 37.60 3.51 0.74 0.88 23.60%
P/EPS 13.97 17.01 25.55 -268.83 4.74 15.66 25.35 -9.44%
EY 7.16 5.88 3.91 -0.37 21.09 6.39 3.94 10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 2.26 5.44 5.87 2.88 6.50 13.29 -36.99%

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