[INNO] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 42.67%
YoY- -145.99%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 55,420 32,541 27,642 22,598 18,244 25,497 26,598 63.20%
PBT 11,584 4,502 1,574 -3,864 -6,740 7,255 9,890 11.12%
Tax -2,976 -1,407 -594 0 0 -1,845 -2,409 15.14%
NP 8,608 3,095 980 -3,864 -6,740 5,410 7,481 9.81%
-
NP to SH 8,608 3,095 980 -3,864 -6,740 5,410 7,481 9.81%
-
Tax Rate 25.69% 31.25% 37.74% - - 25.43% 24.36% -
Total Cost 46,812 29,446 26,662 26,462 24,984 20,087 19,117 81.77%
-
Net Worth 222,817 218,914 214,846 214,035 213,938 214,891 215,371 2.29%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 222,817 218,914 214,846 214,035 213,938 214,891 215,371 2.29%
NOSH 190,442 188,719 188,461 189,411 189,325 188,501 188,922 0.53%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.53% 9.51% 3.55% -17.10% -36.94% 21.22% 28.13% -
ROE 3.86% 1.41% 0.46% -1.81% -3.15% 2.52% 3.47% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.10 17.24 14.67 11.93 9.64 13.53 14.08 62.32%
EPS 4.52 1.64 0.52 -2.04 -3.56 2.87 3.96 9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.14 1.13 1.13 1.14 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 190,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.57 6.80 5.77 4.72 3.81 5.32 5.55 63.26%
EPS 1.80 0.65 0.20 -0.81 -1.41 1.13 1.56 10.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4653 0.4572 0.4487 0.447 0.4468 0.4488 0.4498 2.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.84 1.45 1.32 1.41 1.36 1.55 1.60 -
P/RPS 6.32 8.41 9.00 11.82 14.11 11.46 11.36 -32.38%
P/EPS 40.71 88.41 253.85 -69.12 -38.20 54.01 40.40 0.51%
EY 2.46 1.13 0.39 -1.45 -2.62 1.85 2.48 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.25 1.16 1.25 1.20 1.36 1.40 7.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 21/11/13 22/08/13 23/05/13 28/02/13 22/11/12 -
Price 1.84 1.70 1.40 1.30 1.50 1.43 1.50 -
P/RPS 6.32 9.86 9.54 10.90 15.57 10.57 10.65 -29.40%
P/EPS 40.71 103.66 269.23 -63.73 -42.13 49.83 37.88 4.92%
EY 2.46 0.96 0.37 -1.57 -2.37 2.01 2.64 -4.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.47 1.23 1.15 1.33 1.25 1.32 12.26%

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