[INNO] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -27.69%
YoY- 49.61%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 27,642 22,598 18,244 25,497 26,598 25,854 14,612 52.89%
PBT 1,574 -3,864 -6,740 7,255 9,890 10,980 1,052 30.78%
Tax -594 0 0 -1,845 -2,409 -2,578 0 -
NP 980 -3,864 -6,740 5,410 7,481 8,402 1,052 -4.61%
-
NP to SH 980 -3,864 -6,740 5,410 7,481 8,402 1,052 -4.61%
-
Tax Rate 37.74% - - 25.43% 24.36% 23.48% 0.00% -
Total Cost 26,662 26,462 24,984 20,087 19,117 17,452 13,560 56.88%
-
Net Worth 214,846 214,035 213,938 214,891 215,371 212,875 208,521 2.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 214,846 214,035 213,938 214,891 215,371 212,875 208,521 2.01%
NOSH 188,461 189,411 189,325 188,501 188,922 188,385 187,857 0.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.55% -17.10% -36.94% 21.22% 28.13% 32.50% 7.20% -
ROE 0.46% -1.81% -3.15% 2.52% 3.47% 3.95% 0.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.67 11.93 9.64 13.53 14.08 13.72 7.78 52.56%
EPS 0.52 -2.04 -3.56 2.87 3.96 4.46 0.56 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.14 1.14 1.13 1.11 1.79%
Adjusted Per Share Value based on latest NOSH - 182,727
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.77 4.72 3.81 5.32 5.55 5.40 3.05 52.90%
EPS 0.20 -0.81 -1.41 1.13 1.56 1.75 0.22 -6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4487 0.447 0.4468 0.4488 0.4498 0.4445 0.4355 2.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.32 1.41 1.36 1.55 1.60 1.50 1.50 -
P/RPS 9.00 11.82 14.11 11.46 11.36 10.93 19.28 -39.79%
P/EPS 253.85 -69.12 -38.20 54.01 40.40 33.63 267.86 -3.51%
EY 0.39 -1.45 -2.62 1.85 2.48 2.97 0.37 3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.25 1.20 1.36 1.40 1.33 1.35 -9.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 28/02/13 22/11/12 29/08/12 28/05/12 -
Price 1.40 1.30 1.50 1.43 1.50 1.80 1.58 -
P/RPS 9.54 10.90 15.57 10.57 10.65 13.12 20.31 -39.54%
P/EPS 269.23 -63.73 -42.13 49.83 37.88 40.36 282.14 -3.07%
EY 0.37 -1.57 -2.37 2.01 2.64 2.48 0.35 3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.15 1.33 1.25 1.32 1.59 1.42 -9.12%

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