[INNO] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 657.82%
YoY- 150.02%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 108,778 104,837 101,194 61,240 110,528 109,278 96,300 8.42%
PBT 6,326 8,608 6,932 4,168 540 6,345 13,344 -39.06%
Tax 0 0 0 0 10 0 0 -
NP 6,326 8,608 6,932 4,168 550 6,345 13,344 -39.06%
-
NP to SH 6,326 8,608 6,932 4,168 550 6,345 13,344 -39.06%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -1.85% 0.00% 0.00% -
Total Cost 102,452 96,229 94,262 57,072 109,978 102,933 82,956 15.03%
-
Net Worth 11,998 11,992 8,989 7,013 6,021 9,999 12,003 -0.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 11,998 11,992 8,989 7,013 6,021 9,999 12,003 -0.02%
NOSH 99,984 99,938 99,884 100,192 100,363 99,999 100,029 -0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.82% 8.21% 6.85% 6.81% 0.50% 5.81% 13.86% -
ROE 52.73% 71.78% 77.11% 59.43% 9.13% 63.45% 111.17% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 108.80 104.90 101.31 61.12 110.13 109.28 96.27 8.45%
EPS 6.33 8.61 6.94 4.16 0.55 6.35 13.34 -39.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.09 0.07 0.06 0.10 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 100,192
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.72 21.89 21.13 12.79 23.08 22.82 20.11 8.43%
EPS 1.32 1.80 1.45 0.87 0.11 1.33 2.79 -39.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.025 0.0188 0.0146 0.0126 0.0209 0.0251 0.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.93 0.96 1.34 1.18 0.98 0.71 -
P/RPS 0.92 0.89 0.95 2.19 1.07 0.90 0.74 15.54%
P/EPS 15.81 10.80 13.83 32.21 215.33 15.44 5.32 106.02%
EY 6.33 9.26 7.23 3.10 0.46 6.47 18.79 -51.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 7.75 10.67 19.14 19.67 9.80 5.92 25.43%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 24/11/04 18/08/04 25/05/04 26/02/04 19/11/03 28/08/03 -
Price 0.94 0.89 0.81 0.93 1.40 1.04 1.07 -
P/RPS 0.86 0.85 0.80 1.52 1.27 0.95 1.11 -15.57%
P/EPS 14.86 10.33 11.67 22.36 255.47 16.39 8.02 50.57%
EY 6.73 9.68 8.57 4.47 0.39 6.10 12.47 -33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.83 7.42 9.00 13.29 23.33 10.40 8.92 -8.28%

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