[INNO] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -738.31%
YoY- -740.68%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 11,809 9,433 6,738 4,561 5,548 7,022 9,274 17.42%
PBT 3,321 3,113 -247 -1,685 -163 1,928 5,227 -26.03%
Tax -961 -446 0 0 -38 -518 -1,289 -17.73%
NP 2,360 2,667 -247 -1,685 -201 1,410 3,938 -28.85%
-
NP to SH 2,360 2,667 -247 -1,685 -201 1,410 3,938 -28.85%
-
Tax Rate 28.94% 14.33% - - - 26.87% 24.66% -
Total Cost 9,449 6,766 6,985 6,246 5,749 5,612 5,336 46.21%
-
Net Worth 219,007 215,629 214,700 213,938 208,309 214,319 212,915 1.89%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 219,007 215,629 214,700 213,938 208,309 214,319 212,915 1.89%
NOSH 188,800 189,148 190,000 189,325 182,727 188,000 188,421 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.98% 28.27% -3.67% -36.94% -3.62% 20.08% 42.46% -
ROE 1.08% 1.24% -0.12% -0.79% -0.10% 0.66% 1.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.25 4.99 3.55 2.41 3.04 3.74 4.92 17.24%
EPS 1.25 1.41 -0.13 -0.89 -0.11 0.75 2.09 -28.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.13 1.13 1.14 1.14 1.13 1.75%
Adjusted Per Share Value based on latest NOSH - 189,325
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.46 1.97 1.41 0.95 1.16 1.47 1.93 17.50%
EPS 0.49 0.56 -0.05 -0.35 -0.04 0.29 0.82 -28.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4569 0.4499 0.448 0.4464 0.4346 0.4472 0.4442 1.89%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.45 1.32 1.41 1.36 1.55 1.60 1.50 -
P/RPS 23.18 26.47 39.76 56.45 51.05 42.84 30.48 -16.64%
P/EPS 116.00 93.62 -1,084.62 -152.81 -1,409.09 213.33 71.77 37.60%
EY 0.86 1.07 -0.09 -0.65 -0.07 0.47 1.39 -27.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.16 1.25 1.20 1.36 1.40 1.33 -4.04%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 23/05/13 28/02/13 22/11/12 29/08/12 -
Price 1.70 1.40 1.30 1.50 1.43 1.50 1.80 -
P/RPS 27.18 28.07 36.66 62.26 47.10 40.16 36.57 -17.90%
P/EPS 136.00 99.29 -1,000.00 -168.54 -1,300.00 200.00 86.12 35.49%
EY 0.74 1.01 -0.10 -0.59 -0.08 0.50 1.16 -25.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.23 1.15 1.33 1.25 1.32 1.59 -5.08%

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