[INNO] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
08-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -9.21%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 81,959 48,150 20,429 94,669 66,372 29,838 11,538 269.08%
PBT 4,759 6,672 -2,083 -15,020 -13,753 -13,987 -6,408 -
Tax 0 0 0 0 0 13,987 6,408 -
NP 4,759 6,672 -2,083 -15,020 -13,753 0 0 -
-
NP to SH 4,759 6,672 -2,083 -15,020 -13,753 -13,987 -6,408 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 77,200 41,478 22,512 109,689 80,125 29,838 11,538 254.66%
-
Net Worth 9,999 12,003 3,004 4,999 29,006 5,998 13,995 -20.06%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 9,999 12,003 3,004 4,999 29,006 5,998 13,995 -20.06%
NOSH 99,999 100,029 100,144 99,985 100,021 99,978 99,968 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.81% 13.86% -10.20% -15.87% -20.72% 0.00% 0.00% -
ROE 47.59% 55.58% -69.33% -300.44% -47.41% -233.17% -45.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 81.96 48.14 20.40 94.68 66.36 29.84 11.54 269.04%
EPS 4.76 6.67 -2.08 -15.02 -13.75 -13.99 -6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.03 0.05 0.29 0.06 0.14 -20.07%
Adjusted Per Share Value based on latest NOSH - 102,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 17.12 10.06 4.27 19.77 13.86 6.23 2.41 269.09%
EPS 0.99 1.39 -0.43 -3.14 -2.87 -2.92 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0251 0.0063 0.0104 0.0606 0.0125 0.0292 -19.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.98 0.71 0.58 0.60 0.66 0.92 1.17 -
P/RPS 1.20 1.48 2.84 0.63 0.99 3.08 10.14 -75.86%
P/EPS 20.59 10.64 -27.88 -3.99 -4.80 -6.58 -18.25 -
EY 4.86 9.39 -3.59 -25.04 -20.83 -15.21 -5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.80 5.92 19.33 12.00 2.28 15.33 8.36 11.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 27/05/03 08/04/03 26/11/02 26/08/02 28/05/02 -
Price 1.04 1.07 0.54 0.58 0.63 0.91 1.08 -
P/RPS 1.27 2.22 2.65 0.61 0.95 3.05 9.36 -73.56%
P/EPS 21.85 16.04 -25.96 -3.86 -4.58 -6.50 -16.85 -
EY 4.58 6.23 -3.85 -25.90 -21.83 -15.37 -5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.40 8.92 18.00 11.60 2.17 15.17 7.71 22.06%

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