Highlights

[INNO] QoQ Quarter Result on 2012-09-30 [#3]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -64.20%    YoY -     71.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 6,738 4,561 5,548 7,022 9,274 3,653 3,399 57.87%
  QoQ % 47.73% -17.79% -20.99% -24.28% 153.87% 7.47% -
  Horiz. % 198.23% 134.19% 163.22% 206.59% 272.84% 107.47% 100.00%
PBT -247 -1,685 -163 1,928 5,227 263 990 -
  QoQ % 85.34% -933.74% -108.45% -63.11% 1,887.45% -73.43% -
  Horiz. % -24.95% -170.20% -16.46% 194.75% 527.98% 26.57% 100.00%
Tax 0 0 -38 -518 -1,289 0 -252 -
  QoQ % 0.00% 0.00% 92.66% 59.81% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 15.08% 205.56% 511.51% -0.00% 100.00%
NP -247 -1,685 -201 1,410 3,938 263 738 -
  QoQ % 85.34% -738.31% -114.26% -64.20% 1,397.34% -64.36% -
  Horiz. % -33.47% -228.32% -27.24% 191.06% 533.60% 35.64% 100.00%
NP to SH -247 -1,685 -201 1,410 3,938 263 738 -
  QoQ % 85.34% -738.31% -114.26% -64.20% 1,397.34% -64.36% -
  Horiz. % -33.47% -228.32% -27.24% 191.06% 533.60% 35.64% 100.00%
Tax Rate - % - % - % 26.87 % 24.66 % - % 25.45 % -
  QoQ % 0.00% 0.00% 0.00% 8.96% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 105.58% 96.90% 0.00% 100.00%
Total Cost 6,985 6,246 5,749 5,612 5,336 3,390 2,661 90.40%
  QoQ % 11.83% 8.64% 2.44% 5.17% 57.40% 27.40% -
  Horiz. % 262.50% 234.72% 216.05% 210.90% 200.53% 127.40% 100.00%
Net Worth 214,700 213,938 208,309 214,319 212,915 208,521 210,046 1.47%
  QoQ % 0.36% 2.70% -2.80% 0.66% 2.11% -0.73% -
  Horiz. % 102.22% 101.85% 99.17% 102.03% 101.37% 99.27% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 214,700 213,938 208,309 214,319 212,915 208,521 210,046 1.47%
  QoQ % 0.36% 2.70% -2.80% 0.66% 2.11% -0.73% -
  Horiz. % 102.22% 101.85% 99.17% 102.03% 101.37% 99.27% 100.00%
NOSH 190,000 189,325 182,727 188,000 188,421 187,857 189,230 0.27%
  QoQ % 0.36% 3.61% -2.80% -0.22% 0.30% -0.73% -
  Horiz. % 100.41% 100.05% 96.56% 99.35% 99.57% 99.27% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.67 % -36.94 % -3.62 % 20.08 % 42.46 % 7.20 % 21.71 % -
  QoQ % 90.06% -920.44% -118.03% -52.71% 489.72% -66.84% -
  Horiz. % -16.90% -170.15% -16.67% 92.49% 195.58% 33.16% 100.00%
ROE -0.12 % -0.79 % -0.10 % 0.66 % 1.85 % 0.13 % 0.35 % -
  QoQ % 84.81% -690.00% -115.15% -64.32% 1,323.08% -62.86% -
  Horiz. % -34.29% -225.71% -28.57% 188.57% 528.57% 37.14% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.55 2.41 3.04 3.74 4.92 1.94 1.80 57.33%
  QoQ % 47.30% -20.72% -18.72% -23.98% 153.61% 7.78% -
  Horiz. % 197.22% 133.89% 168.89% 207.78% 273.33% 107.78% 100.00%
EPS -0.13 -0.89 -0.11 0.75 2.09 0.14 0.39 -
  QoQ % 85.39% -709.09% -114.67% -64.11% 1,392.86% -64.10% -
  Horiz. % -33.33% -228.21% -28.21% 192.31% 535.90% 35.90% 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 1.1300 1.1300 1.1400 1.1400 1.1300 1.1100 1.1100 1.20%
  QoQ % 0.00% -0.88% 0.00% 0.88% 1.80% 0.00% -
  Horiz. % 101.80% 101.80% 102.70% 102.70% 101.80% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.41 0.95 1.16 1.47 1.94 0.76 0.71 58.06%
  QoQ % 48.42% -18.10% -21.09% -24.23% 155.26% 7.04% -
  Horiz. % 198.59% 133.80% 163.38% 207.04% 273.24% 107.04% 100.00%
EPS -0.05 -0.35 -0.04 0.29 0.82 0.05 0.15 -
  QoQ % 85.71% -775.00% -113.79% -64.63% 1,540.00% -66.67% -
  Horiz. % -33.33% -233.33% -26.67% 193.33% 546.67% 33.33% 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 0.4484 0.4468 0.4350 0.4476 0.4446 0.4355 0.4386 1.49%
  QoQ % 0.36% 2.71% -2.82% 0.67% 2.09% -0.71% -
  Horiz. % 102.23% 101.87% 99.18% 102.05% 101.37% 99.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.4100 1.3600 1.5500 1.6000 1.5000 1.5000 1.3400 -
P/RPS 39.76 56.45 51.05 42.84 30.48 77.14 74.60 -34.29%
  QoQ % -29.57% 10.58% 19.16% 40.55% -60.49% 3.40% -
  Horiz. % 53.30% 75.67% 68.43% 57.43% 40.86% 103.40% 100.00%
P/EPS -1,084.62 -152.81 -1,409.09 213.33 71.77 1,071.43 343.59 -
  QoQ % -609.78% 89.16% -760.52% 197.24% -93.30% 211.83% -
  Horiz. % -315.67% -44.47% -410.11% 62.09% 20.89% 311.83% 100.00%
EY -0.09 -0.65 -0.07 0.47 1.39 0.09 0.29 -
  QoQ % 86.15% -828.57% -114.89% -66.19% 1,444.44% -68.97% -
  Horiz. % -31.03% -224.14% -24.14% 162.07% 479.31% 31.03% 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 1.25 1.20 1.36 1.40 1.33 1.35 1.21 2.19%
  QoQ % 4.17% -11.76% -2.86% 5.26% -1.48% 11.57% -
  Horiz. % 103.31% 99.17% 112.40% 115.70% 109.92% 111.57% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 28/02/13 22/11/12 29/08/12 28/05/12 27/02/12 -
Price 1.3000 1.5000 1.4300 1.5000 1.8000 1.5800 1.6000 -
P/RPS 36.66 62.26 47.10 40.16 36.57 81.25 89.08 -44.70%
  QoQ % -41.12% 32.19% 17.28% 9.82% -54.99% -8.79% -
  Horiz. % 41.15% 69.89% 52.87% 45.08% 41.05% 91.21% 100.00%
P/EPS -1,000.00 -168.54 -1,300.00 200.00 86.12 1,128.57 410.26 -
  QoQ % -493.33% 87.04% -750.00% 132.23% -92.37% 175.09% -
  Horiz. % -243.75% -41.08% -316.87% 48.75% 20.99% 275.09% 100.00%
EY -0.10 -0.59 -0.08 0.50 1.16 0.09 0.24 -
  QoQ % 83.05% -637.50% -116.00% -56.90% 1,188.89% -62.50% -
  Horiz. % -41.67% -245.83% -33.33% 208.33% 483.33% 37.50% 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 1.15 1.33 1.25 1.32 1.59 1.42 1.44 -13.93%
  QoQ % -13.53% 6.40% -5.30% -16.98% 11.97% -1.39% -
  Horiz. % 79.86% 92.36% 86.81% 91.67% 110.42% 98.61% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

241  282  460  1226 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.525-0.01 
 GAMUDA-WE 0.14+0.02 
 VC 0.075+0.015 
 ARMADA 0.18-0.005 
 LAMBO-WB 0.01+0.005 
 DSONIC-WA 0.48+0.01 
 JAKS 0.995-0.015 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.110.00 
 LKL 0.265+0.035 

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