[INNO] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -120.07%
YoY- -232.54%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 28,031 35,287 15,310 28,569 33,809 27,681 20,429 23.40%
PBT 2,990 2,424 1,042 -4,220 -1,913 8,756 -2,083 -
Tax 0 0 0 10 0 0 0 -
NP 2,990 2,424 1,042 -4,210 -1,913 8,756 -2,083 -
-
NP to SH 2,990 2,424 1,042 -4,210 -1,913 8,756 -2,083 -
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% - -
Total Cost 25,041 32,863 14,268 32,779 35,722 18,925 22,512 7.33%
-
Net Worth 11,999 9,014 7,013 5,997 10,015 11,994 3,004 151.11%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 11,999 9,014 7,013 5,997 10,015 11,994 3,004 151.11%
NOSH 99,999 100,165 100,192 99,952 100,157 99,954 100,144 -0.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.67% 6.87% 6.81% -14.74% -5.66% 31.63% -10.20% -
ROE 24.92% 26.89% 14.86% -70.20% -19.10% 73.00% -69.33% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.03 35.23 15.28 28.58 33.76 27.69 20.40 23.52%
EPS 2.99 2.42 1.04 -4.21 -1.91 8.76 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.09 0.07 0.06 0.10 0.12 0.03 151.34%
Adjusted Per Share Value based on latest NOSH - 99,952
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.85 7.37 3.20 5.97 7.06 5.78 4.27 23.28%
EPS 0.62 0.51 0.22 -0.88 -0.40 1.83 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0188 0.0146 0.0125 0.0209 0.025 0.0063 150.68%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.93 0.96 1.34 1.18 0.98 0.71 0.58 -
P/RPS 3.32 2.73 8.77 4.13 2.90 2.56 2.84 10.94%
P/EPS 31.10 39.67 128.85 -28.02 -51.31 8.11 -27.88 -
EY 3.22 2.52 0.78 -3.57 -1.95 12.34 -3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.75 10.67 19.14 19.67 9.80 5.92 19.33 -45.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 18/08/04 25/05/04 26/02/04 19/11/03 28/08/03 27/05/03 -
Price 0.89 0.81 0.93 1.40 1.04 1.07 0.54 -
P/RPS 3.18 2.30 6.09 4.90 3.08 3.86 2.65 12.88%
P/EPS 29.77 33.47 89.42 -33.24 -54.45 12.21 -25.96 -
EY 3.36 2.99 1.12 -3.01 -1.84 8.19 -3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.42 9.00 13.29 23.33 10.40 8.92 18.00 -44.52%

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