[INNO] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 86.38%
YoY- 27.62%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 94,669 66,372 29,838 11,538 76,874 63,762 43,089 68.76%
PBT -15,020 -13,753 -13,987 -6,408 -47,036 -30,938 -17,791 -10.64%
Tax 0 0 13,987 6,408 47,036 30,938 17,791 -
NP -15,020 -13,753 0 0 0 0 0 -
-
NP to SH -15,020 -13,753 -13,987 -6,408 -47,039 -30,941 -17,794 -10.65%
-
Tax Rate - - - - - - - -
Total Cost 109,689 80,125 29,838 11,538 76,874 63,762 43,089 86.11%
-
Net Worth 4,999 29,006 5,998 13,995 19,999 36,929 4,942,777 -98.97%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 4,999 29,006 5,998 13,995 19,999 36,929 4,942,777 -98.97%
NOSH 99,985 100,021 99,978 99,968 99,997 99,809 9,885,555 -95.28%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -15.87% -20.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -300.44% -47.41% -233.17% -45.79% -235.20% -83.78% -0.36% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 94.68 66.36 29.84 11.54 76.88 63.88 0.44 3455.94%
EPS -15.02 -13.75 -13.99 -6.41 -47.04 -31.00 -17.79 -10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.29 0.06 0.14 0.20 0.37 0.50 -78.36%
Adjusted Per Share Value based on latest NOSH - 99,968
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 19.77 13.86 6.23 2.41 16.05 13.32 9.00 68.74%
EPS -3.14 -2.87 -2.92 -1.34 -9.82 -6.46 -3.72 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0104 0.0606 0.0125 0.0292 0.0418 0.0771 10.322 -98.98%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.60 0.66 0.92 1.17 1.49 1.47 1.18 -
P/RPS 0.63 0.99 3.08 10.14 1.94 2.30 270.72 -98.22%
P/EPS -3.99 -4.80 -6.58 -18.25 -3.17 -4.74 -655.56 -96.63%
EY -25.04 -20.83 -15.21 -5.48 -31.57 -21.09 -0.15 2903.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.00 2.28 15.33 8.36 7.45 3.97 2.36 194.82%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 08/04/03 26/11/02 26/08/02 28/05/02 10/04/02 26/11/01 03/10/01 -
Price 0.58 0.63 0.91 1.08 1.13 1.84 1.56 -
P/RPS 0.61 0.95 3.05 9.36 1.47 2.88 357.90 -98.55%
P/EPS -3.86 -4.58 -6.50 -16.85 -2.40 -5.94 -866.67 -97.26%
EY -25.90 -21.83 -15.37 -5.94 -41.63 -16.85 -0.12 3463.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.60 2.17 15.17 7.71 5.65 4.97 3.12 139.42%

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