[INNO] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -26.55%
YoY- 161.58%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,854 6,246 9,373 8,217 7,090 10,274 8,361 -40.24%
PBT 2,982 1,689 2,918 2,025 1,288 3,117 2,468 13.40%
Tax -488 -457 -726 -534 742 -850 -630 -15.61%
NP 2,494 1,232 2,192 1,491 2,030 2,267 1,838 22.49%
-
NP to SH 2,494 1,232 2,192 1,491 2,030 2,267 1,838 22.49%
-
Tax Rate 16.36% 27.06% 24.88% 26.37% -57.61% 27.27% 25.53% -
Total Cost 1,360 5,014 7,181 6,726 5,060 8,007 6,523 -64.73%
-
Net Worth 188,740 204,701 126,098 127,800 66,538 63,969 62,018 109.58%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 188,740 204,701 126,098 127,800 66,538 63,969 62,018 109.58%
NOSH 188,740 189,538 117,849 106,500 112,777 112,227 112,760 40.84%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 64.71% 19.72% 23.39% 18.15% 28.63% 22.07% 21.98% -
ROE 1.32% 0.60% 1.74% 1.17% 3.05% 3.54% 2.96% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.04 3.30 7.95 7.72 6.29 9.15 7.41 -57.58%
EPS 1.32 0.65 1.86 1.40 1.80 2.02 1.63 -13.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.08 1.07 1.20 0.59 0.57 0.55 48.80%
Adjusted Per Share Value based on latest NOSH - 106,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.80 1.30 1.96 1.72 1.48 2.15 1.75 -40.57%
EPS 0.52 0.26 0.46 0.31 0.42 0.47 0.38 23.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3941 0.4275 0.2633 0.2669 0.139 0.1336 0.1295 109.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.16 0.99 0.95 0.98 1.00 1.28 1.17 -
P/RPS 56.81 30.04 11.94 12.70 15.91 13.98 15.78 134.35%
P/EPS 87.79 152.31 51.08 70.00 55.56 63.37 71.78 14.32%
EY 1.14 0.66 1.96 1.43 1.80 1.58 1.39 -12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.92 0.89 0.82 1.69 2.25 2.13 -33.23%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 10/11/10 23/08/10 24/05/10 23/02/10 30/10/09 10/08/09 -
Price 1.09 1.05 0.98 1.00 1.18 1.30 1.20 -
P/RPS 53.38 31.86 12.32 12.96 18.77 14.20 16.18 121.13%
P/EPS 82.49 161.54 52.69 71.43 65.56 64.36 73.62 7.85%
EY 1.21 0.62 1.90 1.40 1.53 1.55 1.36 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.97 0.92 0.83 2.00 2.28 2.18 -36.92%

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