[INNO] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
08-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.1%
YoY- -48.22%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,653 3,399 2,560 4,714 2,712 3,854 6,246 -30.04%
PBT 263 990 942 1,373 1,081 2,982 1,689 -71.02%
Tax 0 -252 -122 -238 -159 -488 -457 -
NP 263 738 820 1,135 922 2,494 1,232 -64.24%
-
NP to SH 263 738 820 1,135 922 2,494 1,232 -64.24%
-
Tax Rate 0.00% 25.45% 12.95% 17.33% 14.71% 16.36% 27.06% -
Total Cost 3,390 2,661 1,740 3,579 1,790 1,360 5,014 -22.94%
-
Net Worth 208,521 210,046 209,767 208,083 205,097 188,740 204,701 1.23%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 208,521 210,046 209,767 208,083 205,097 188,740 204,701 1.23%
NOSH 187,857 189,230 190,697 189,166 188,163 188,740 189,538 -0.59%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.20% 21.71% 32.03% 24.08% 34.00% 64.71% 19.72% -
ROE 0.13% 0.35% 0.39% 0.55% 0.45% 1.32% 0.60% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.94 1.80 1.34 2.49 1.44 2.04 3.30 -29.80%
EPS 0.14 0.39 0.43 0.60 0.49 1.32 0.65 -64.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.10 1.10 1.09 1.00 1.08 1.84%
Adjusted Per Share Value based on latest NOSH - 189,166
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.76 0.71 0.53 0.98 0.57 0.80 1.30 -30.06%
EPS 0.05 0.15 0.17 0.24 0.19 0.52 0.26 -66.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4351 0.4382 0.4377 0.4341 0.4279 0.3938 0.4271 1.24%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.50 1.34 1.10 1.54 1.29 1.16 0.99 -
P/RPS 77.14 74.60 81.94 61.80 89.50 56.81 30.04 87.41%
P/EPS 1,071.43 343.59 255.81 256.67 263.27 87.79 152.31 266.69%
EY 0.09 0.29 0.39 0.39 0.38 1.14 0.66 -73.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.21 1.00 1.40 1.18 1.16 0.92 29.10%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 14/11/11 08/08/11 23/05/11 21/02/11 10/11/10 -
Price 1.58 1.60 1.24 1.30 1.05 1.09 1.05 -
P/RPS 81.25 89.08 92.37 52.17 72.85 53.38 31.86 86.55%
P/EPS 1,128.57 410.26 288.37 216.67 214.29 82.49 161.54 265.02%
EY 0.09 0.24 0.35 0.46 0.47 1.21 0.62 -72.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.44 1.13 1.18 0.96 1.09 0.97 28.89%

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