[INNO] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 260.15%
YoY- 147.7%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 61,240 110,528 109,278 96,300 81,716 94,669 88,496 -21.74%
PBT 4,168 540 6,345 13,344 -8,332 -15,020 -18,337 -
Tax 0 10 0 0 0 0 0 -
NP 4,168 550 6,345 13,344 -8,332 -15,020 -18,337 -
-
NP to SH 4,168 550 6,345 13,344 -8,332 -15,020 -18,337 -
-
Tax Rate 0.00% -1.85% 0.00% 0.00% - - - -
Total Cost 57,072 109,978 102,933 82,956 90,048 109,689 106,833 -34.13%
-
Net Worth 7,013 6,021 9,999 12,003 3,004 4,999 29,006 -61.15%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 7,013 6,021 9,999 12,003 3,004 4,999 29,006 -61.15%
NOSH 100,192 100,363 99,999 100,029 100,144 99,985 100,021 0.11%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.81% 0.50% 5.81% 13.86% -10.20% -15.87% -20.72% -
ROE 59.43% 9.13% 63.45% 111.17% -277.33% -300.44% -63.22% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 61.12 110.13 109.28 96.27 81.60 94.68 88.48 -21.83%
EPS 4.16 0.55 6.35 13.34 -8.32 -15.02 -18.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.10 0.12 0.03 0.05 0.29 -61.19%
Adjusted Per Share Value based on latest NOSH - 99,954
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.79 23.08 22.82 20.11 17.06 19.77 18.48 -21.73%
EPS 0.87 0.11 1.33 2.79 -1.74 -3.14 -3.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0126 0.0209 0.0251 0.0063 0.0104 0.0606 -61.24%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.34 1.18 0.98 0.71 0.58 0.60 0.66 -
P/RPS 2.19 1.07 0.90 0.74 0.71 0.63 0.75 104.16%
P/EPS 32.21 215.33 15.44 5.32 -6.97 -3.99 -3.60 -
EY 3.10 0.46 6.47 18.79 -14.34 -25.04 -27.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.14 19.67 9.80 5.92 19.33 12.00 2.28 312.51%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 19/11/03 28/08/03 27/05/03 08/04/03 26/11/02 -
Price 0.93 1.40 1.04 1.07 0.54 0.58 0.63 -
P/RPS 1.52 1.27 0.95 1.11 0.66 0.61 0.71 66.03%
P/EPS 22.36 255.47 16.39 8.02 -6.49 -3.86 -3.44 -
EY 4.47 0.39 6.10 12.47 -15.41 -25.90 -29.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.29 23.33 10.40 8.92 18.00 11.60 2.17 234.37%

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