[INNO] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 116.95%
YoY- 457.59%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 13,091 3,501 37,679 9,282 4,634 942 3,899 124.38%
PBT 3,609 796 10,533 2,521 1,162 110 -1,228 -
Tax -453 0 -2,962 0 0 0 8 -
NP 3,156 796 7,571 2,521 1,162 110 -1,220 -
-
NP to SH 3,156 796 7,571 2,521 1,162 110 -1,220 -
-
Tax Rate 12.55% 0.00% 28.12% 0.00% 0.00% 0.00% - -
Total Cost 9,935 2,705 30,108 6,761 3,472 832 5,119 55.65%
-
Net Worth 41,946 38,804 38,014 33,013 32,055 31,000 30,999 22.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 41,946 38,804 38,014 33,013 32,055 31,000 30,999 22.36%
NOSH 99,873 99,499 100,039 100,039 100,172 100,000 99,999 -0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.11% 22.74% 20.09% 27.16% 25.08% 11.68% -31.29% -
ROE 7.52% 2.05% 19.92% 7.64% 3.63% 0.35% -3.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.11 3.52 37.66 9.28 4.63 0.94 3.90 124.56%
EPS 3.16 0.80 7.57 2.52 1.16 0.11 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.39 0.38 0.33 0.32 0.31 0.31 22.46%
Adjusted Per Share Value based on latest NOSH - 99,926
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.73 0.73 7.87 1.94 0.97 0.20 0.81 124.96%
EPS 0.66 0.17 1.58 0.53 0.24 0.02 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.081 0.0794 0.0689 0.0669 0.0647 0.0647 22.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.82 1.80 2.24 2.32 2.70 1.92 2.06 -
P/RPS 13.89 51.16 5.95 25.00 58.37 203.82 52.83 -58.99%
P/EPS 57.59 225.00 29.60 92.06 232.76 1,745.45 -168.85 -
EY 1.74 0.44 3.38 1.09 0.43 0.06 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.62 5.89 7.03 8.44 6.19 6.65 -24.89%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 26/05/08 18/02/08 19/11/07 20/08/07 21/05/07 23/02/07 -
Price 1.96 2.12 2.20 2.38 2.16 1.82 2.00 -
P/RPS 14.95 60.25 5.84 25.65 46.69 193.21 51.30 -56.07%
P/EPS 62.03 265.00 29.07 94.44 186.21 1,654.55 -163.93 -
EY 1.61 0.38 3.44 1.06 0.54 0.06 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 5.44 5.79 7.21 6.75 5.87 6.45 -19.38%

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