[INNO] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1497.34%
YoY- 104.23%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,561 25,497 19,949 12,927 3,653 13,385 9,986 -40.66%
PBT -1,685 7,255 7,418 5,490 263 4,387 3,397 -
Tax 0 -1,845 -1,807 -1,289 0 -771 -519 -
NP -1,685 5,410 5,611 4,201 263 3,616 2,878 -
-
NP to SH -1,685 5,410 5,611 4,201 263 3,616 2,878 -
-
Tax Rate - 25.43% 24.36% 23.48% 0.00% 17.57% 15.28% -
Total Cost 6,246 20,087 14,338 8,726 3,390 9,769 7,108 -8.25%
-
Net Worth 213,938 214,891 215,371 212,875 208,521 209,050 206,915 2.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 213,938 214,891 215,371 212,875 208,521 209,050 206,915 2.24%
NOSH 189,325 188,501 188,922 188,385 187,857 188,333 188,104 0.43%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -36.94% 21.22% 28.13% 32.50% 7.20% 27.02% 28.82% -
ROE -0.79% 2.52% 2.61% 1.97% 0.13% 1.73% 1.39% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.41 13.53 10.56 6.86 1.94 7.11 5.31 -40.91%
EPS -0.89 2.87 2.97 2.23 0.14 1.92 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.14 1.14 1.13 1.11 1.11 1.10 1.80%
Adjusted Per Share Value based on latest NOSH - 188,421
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.95 5.32 4.17 2.70 0.76 2.80 2.09 -40.85%
EPS -0.35 1.13 1.17 0.88 0.05 0.76 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4468 0.4488 0.4498 0.4445 0.4355 0.4366 0.4321 2.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.36 1.55 1.60 1.50 1.50 1.34 1.10 -
P/RPS 56.45 11.46 15.15 21.86 77.14 18.85 20.72 94.94%
P/EPS -152.81 54.01 53.87 67.26 1,071.43 69.79 71.90 -
EY -0.65 1.85 1.86 1.49 0.09 1.43 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.36 1.40 1.33 1.35 1.21 1.00 12.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 22/11/12 29/08/12 28/05/12 27/02/12 14/11/11 -
Price 1.50 1.43 1.50 1.80 1.58 1.60 1.24 -
P/RPS 62.26 10.57 14.21 26.23 81.25 22.51 23.36 92.11%
P/EPS -168.54 49.83 50.51 80.72 1,128.57 83.33 81.05 -
EY -0.59 2.01 1.98 1.24 0.09 1.20 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.25 1.32 1.59 1.42 1.44 1.13 11.46%

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