Highlights

[INNO] QoQ Quarter Result on 2010-06-30 [#2]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     47.02%    YoY -     19.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,712 3,854 6,246 9,373 8,217 7,090 10,274 -58.88%
  QoQ % -29.63% -38.30% -33.36% 14.07% 15.90% -30.99% -
  Horiz. % 26.40% 37.51% 60.79% 91.23% 79.98% 69.01% 100.00%
PBT 1,081 2,982 1,689 2,918 2,025 1,288 3,117 -50.67%
  QoQ % -63.75% 76.55% -42.12% 44.10% 57.22% -58.68% -
  Horiz. % 34.68% 95.67% 54.19% 93.62% 64.97% 41.32% 100.00%
Tax -159 -488 -457 -726 -534 742 -850 -67.33%
  QoQ % 67.42% -6.78% 37.05% -35.96% -171.97% 187.29% -
  Horiz. % 18.71% 57.41% 53.76% 85.41% 62.82% -87.29% 100.00%
NP 922 2,494 1,232 2,192 1,491 2,030 2,267 -45.14%
  QoQ % -63.03% 102.44% -43.80% 47.02% -26.55% -10.45% -
  Horiz. % 40.67% 110.01% 54.34% 96.69% 65.77% 89.55% 100.00%
NP to SH 922 2,494 1,232 2,192 1,491 2,030 2,267 -45.14%
  QoQ % -63.03% 102.44% -43.80% 47.02% -26.55% -10.45% -
  Horiz. % 40.67% 110.01% 54.34% 96.69% 65.77% 89.55% 100.00%
Tax Rate 14.71 % 16.36 % 27.06 % 24.88 % 26.37 % -57.61 % 27.27 % -33.76%
  QoQ % -10.09% -39.54% 8.76% -5.65% 145.77% -311.26% -
  Horiz. % 53.94% 59.99% 99.23% 91.24% 96.70% -211.26% 100.00%
Total Cost 1,790 1,360 5,014 7,181 6,726 5,060 8,007 -63.20%
  QoQ % 31.62% -72.88% -30.18% 6.76% 32.92% -36.81% -
  Horiz. % 22.36% 16.99% 62.62% 89.68% 84.00% 63.19% 100.00%
Net Worth 205,097 188,740 204,701 126,098 127,800 66,538 63,969 117.59%
  QoQ % 8.67% -7.80% 62.33% -1.33% 92.07% 4.02% -
  Horiz. % 320.62% 295.05% 320.00% 197.12% 199.78% 104.02% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 205,097 188,740 204,701 126,098 127,800 66,538 63,969 117.59%
  QoQ % 8.67% -7.80% 62.33% -1.33% 92.07% 4.02% -
  Horiz. % 320.62% 295.05% 320.00% 197.12% 199.78% 104.02% 100.00%
NOSH 188,163 188,740 189,538 117,849 106,500 112,777 112,227 41.18%
  QoQ % -0.31% -0.42% 60.83% 10.66% -5.57% 0.49% -
  Horiz. % 167.66% 168.18% 168.89% 105.01% 94.90% 100.49% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 34.00 % 64.71 % 19.72 % 23.39 % 18.15 % 28.63 % 22.07 % 33.42%
  QoQ % -47.46% 228.14% -15.69% 28.87% -36.60% 29.72% -
  Horiz. % 154.06% 293.20% 89.35% 105.98% 82.24% 129.72% 100.00%
ROE 0.45 % 1.32 % 0.60 % 1.74 % 1.17 % 3.05 % 3.54 % -74.75%
  QoQ % -65.91% 120.00% -65.52% 48.72% -61.64% -13.84% -
  Horiz. % 12.71% 37.29% 16.95% 49.15% 33.05% 86.16% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.44 2.04 3.30 7.95 7.72 6.29 9.15 -70.88%
  QoQ % -29.41% -38.18% -58.49% 2.98% 22.73% -31.26% -
  Horiz. % 15.74% 22.30% 36.07% 86.89% 84.37% 68.74% 100.00%
EPS 0.49 1.32 0.65 1.86 1.40 1.80 2.02 -61.14%
  QoQ % -62.88% 103.08% -65.05% 32.86% -22.22% -10.89% -
  Horiz. % 24.26% 65.35% 32.18% 92.08% 69.31% 89.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0900 1.0000 1.0800 1.0700 1.2000 0.5900 0.5700 54.12%
  QoQ % 9.00% -7.41% 0.93% -10.83% 103.39% 3.51% -
  Horiz. % 191.23% 175.44% 189.47% 187.72% 210.53% 103.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.57 0.80 1.30 1.96 1.72 1.48 2.15 -58.76%
  QoQ % -28.75% -38.46% -33.67% 13.95% 16.22% -31.16% -
  Horiz. % 26.51% 37.21% 60.47% 91.16% 80.00% 68.84% 100.00%
EPS 0.19 0.52 0.26 0.46 0.31 0.42 0.47 -45.36%
  QoQ % -63.46% 100.00% -43.48% 48.39% -26.19% -10.64% -
  Horiz. % 40.43% 110.64% 55.32% 97.87% 65.96% 89.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4283 0.3941 0.4275 0.2633 0.2669 0.1390 0.1336 117.57%
  QoQ % 8.68% -7.81% 62.36% -1.35% 92.01% 4.04% -
  Horiz. % 320.58% 294.99% 319.99% 197.08% 199.78% 104.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.2900 1.1600 0.9900 0.9500 0.9800 1.0000 1.2800 -
P/RPS 89.50 56.81 30.04 11.94 12.70 15.91 13.98 245.17%
  QoQ % 57.54% 89.11% 151.59% -5.98% -20.18% 13.81% -
  Horiz. % 640.20% 406.37% 214.88% 85.41% 90.84% 113.81% 100.00%
P/EPS 263.27 87.79 152.31 51.08 70.00 55.56 63.37 158.66%
  QoQ % 199.89% -42.36% 198.18% -27.03% 25.99% -12.32% -
  Horiz. % 415.45% 138.54% 240.35% 80.61% 110.46% 87.68% 100.00%
EY 0.38 1.14 0.66 1.96 1.43 1.80 1.58 -61.36%
  QoQ % -66.67% 72.73% -66.33% 37.06% -20.56% 13.92% -
  Horiz. % 24.05% 72.15% 41.77% 124.05% 90.51% 113.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.16 0.92 0.89 0.82 1.69 2.25 -34.99%
  QoQ % 1.72% 26.09% 3.37% 8.54% -51.48% -24.89% -
  Horiz. % 52.44% 51.56% 40.89% 39.56% 36.44% 75.11% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 21/02/11 10/11/10 23/08/10 24/05/10 23/02/10 30/10/09 -
Price 1.0500 1.0900 1.0500 0.9800 1.0000 1.1800 1.3000 -
P/RPS 72.85 53.38 31.86 12.32 12.96 18.77 14.20 197.76%
  QoQ % 36.47% 67.55% 158.60% -4.94% -30.95% 32.18% -
  Horiz. % 513.03% 375.92% 224.37% 86.76% 91.27% 132.18% 100.00%
P/EPS 214.29 82.49 161.54 52.69 71.43 65.56 64.36 123.14%
  QoQ % 159.78% -48.94% 206.59% -26.24% 8.95% 1.86% -
  Horiz. % 332.96% 128.17% 250.99% 81.87% 110.99% 101.86% 100.00%
EY 0.47 1.21 0.62 1.90 1.40 1.53 1.55 -54.90%
  QoQ % -61.16% 95.16% -67.37% 35.71% -8.50% -1.29% -
  Horiz. % 30.32% 78.06% 40.00% 122.58% 90.32% 98.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 1.09 0.97 0.92 0.83 2.00 2.28 -43.85%
  QoQ % -11.93% 12.37% 5.43% 10.84% -58.50% -12.28% -
  Horiz. % 42.11% 47.81% 42.54% 40.35% 36.40% 87.72% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers