[INNO] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 125.36%
YoY- -86.9%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 60,248 55,420 32,541 27,642 22,598 18,244 25,497 77.68%
PBT 16,366 11,584 4,502 1,574 -3,864 -6,740 7,255 72.25%
Tax -4,076 -2,976 -1,407 -594 0 0 -1,845 69.87%
NP 12,290 8,608 3,095 980 -3,864 -6,740 5,410 73.07%
-
NP to SH 12,290 8,608 3,095 980 -3,864 -6,740 5,410 73.07%
-
Tax Rate 24.91% 25.69% 31.25% 37.74% - - 25.43% -
Total Cost 47,958 46,812 29,446 26,662 26,462 24,984 20,087 78.91%
-
Net Worth 225,695 222,817 218,914 214,846 214,035 213,938 214,891 3.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 225,695 222,817 218,914 214,846 214,035 213,938 214,891 3.33%
NOSH 189,660 190,442 188,719 188,461 189,411 189,325 188,501 0.41%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.40% 15.53% 9.51% 3.55% -17.10% -36.94% 21.22% -
ROE 5.45% 3.86% 1.41% 0.46% -1.81% -3.15% 2.52% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 31.77 29.10 17.24 14.67 11.93 9.64 13.53 76.93%
EPS 6.48 4.52 1.64 0.52 -2.04 -3.56 2.87 72.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.16 1.14 1.13 1.13 1.14 2.91%
Adjusted Per Share Value based on latest NOSH - 189,148
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.58 11.57 6.80 5.77 4.72 3.81 5.32 77.77%
EPS 2.57 1.80 0.65 0.20 -0.81 -1.41 1.13 73.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4713 0.4653 0.4572 0.4487 0.447 0.4468 0.4488 3.32%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.83 1.84 1.45 1.32 1.41 1.36 1.55 -
P/RPS 5.76 6.32 8.41 9.00 11.82 14.11 11.46 -36.86%
P/EPS 28.24 40.71 88.41 253.85 -69.12 -38.20 54.01 -35.17%
EY 3.54 2.46 1.13 0.39 -1.45 -2.62 1.85 54.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.57 1.25 1.16 1.25 1.20 1.36 8.66%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 27/02/14 21/11/13 22/08/13 23/05/13 28/02/13 -
Price 1.72 1.84 1.70 1.40 1.30 1.50 1.43 -
P/RPS 5.41 6.32 9.86 9.54 10.90 15.57 10.57 -36.09%
P/EPS 26.54 40.71 103.66 269.23 -63.73 -42.13 49.83 -34.36%
EY 3.77 2.46 0.96 0.37 -1.57 -2.37 2.01 52.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.57 1.47 1.23 1.15 1.33 1.25 10.43%

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