[INNO] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -48.18%
YoY- -28.39%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,090 10,274 8,361 2,520 14,438 11,833 9,590 -18.19%
PBT 1,288 3,117 2,468 800 4,532 3,853 2,813 -40.50%
Tax 742 -850 -630 -230 -3,432 0 -453 -
NP 2,030 2,267 1,838 570 1,100 3,853 2,360 -9.52%
-
NP to SH 2,030 2,267 1,838 570 1,100 3,853 2,360 -9.52%
-
Tax Rate -57.61% 27.27% 25.53% 28.75% 75.73% 0.00% 16.10% -
Total Cost 5,060 8,007 6,523 1,950 13,338 7,980 7,230 -21.12%
-
Net Worth 66,538 63,969 62,018 59,235 58,367 53,252 42,000 35.78%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 66,538 63,969 62,018 59,235 58,367 53,252 42,000 35.78%
NOSH 112,777 112,227 112,760 111,764 112,244 104,417 100,000 8.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 28.63% 22.07% 21.98% 22.62% 7.62% 32.56% 24.61% -
ROE 3.05% 3.54% 2.96% 0.96% 1.88% 7.24% 5.62% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.29 9.15 7.41 2.25 12.86 11.33 9.59 -24.45%
EPS 1.80 2.02 1.63 0.51 0.98 3.69 2.36 -16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.55 0.53 0.52 0.51 0.42 25.35%
Adjusted Per Share Value based on latest NOSH - 111,764
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.48 2.15 1.75 0.53 3.02 2.47 2.00 -18.14%
EPS 0.42 0.47 0.38 0.12 0.23 0.80 0.49 -9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.139 0.1336 0.1295 0.1237 0.1219 0.1112 0.0877 35.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.00 1.28 1.17 0.66 1.20 1.80 1.82 -
P/RPS 15.91 13.98 15.78 29.27 9.33 15.88 18.98 -11.06%
P/EPS 55.56 63.37 71.78 129.41 122.45 48.78 77.12 -19.58%
EY 1.80 1.58 1.39 0.77 0.82 2.05 1.30 24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.25 2.13 1.25 2.31 3.53 4.33 -46.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/10/09 10/08/09 25/05/09 26/02/09 10/11/08 11/08/08 -
Price 1.18 1.30 1.20 1.20 0.75 1.10 1.96 -
P/RPS 18.77 14.20 16.18 53.22 5.83 9.71 20.44 -5.50%
P/EPS 65.56 64.36 73.62 235.29 76.53 29.81 83.05 -14.54%
EY 1.53 1.55 1.36 0.42 1.31 3.35 1.20 17.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.28 2.18 2.26 1.44 2.16 4.67 -43.09%

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