[INNO] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 152.75%
YoY- 113.05%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 105,369 110,488 110,217 112,942 103,561 94,670 79,484 20.65%
PBT 3,665 540 3,494 5,641 -10,694 -15,019 -29,851 -
Tax 10 10 0 0 0 0 0 -
NP 3,675 550 3,494 5,641 -10,694 -15,019 -29,851 -
-
NP to SH 3,675 550 3,494 5,641 -10,694 -15,019 -29,851 -
-
Tax Rate -0.27% -1.85% 0.00% 0.00% - - - -
Total Cost 101,694 109,938 106,723 107,301 114,255 109,689 109,335 -4.71%
-
Net Worth 7,013 5,997 10,015 11,994 3,004 6,704 29,504 -61.59%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 7,013 5,997 10,015 11,994 3,004 6,704 29,504 -61.59%
NOSH 100,192 99,952 100,157 99,954 100,144 102,666 101,739 -1.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.49% 0.50% 3.17% 4.99% -10.33% -15.86% -37.56% -
ROE 52.40% 9.17% 34.89% 47.03% -355.95% -224.03% -101.17% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 105.17 110.54 110.04 112.99 103.41 92.21 78.13 21.89%
EPS 3.67 0.55 3.49 5.64 -10.68 -14.63 -29.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.10 0.12 0.03 0.0653 0.29 -61.19%
Adjusted Per Share Value based on latest NOSH - 99,954
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.00 23.07 23.02 23.59 21.63 19.77 16.60 20.63%
EPS 0.77 0.11 0.73 1.18 -2.23 -3.14 -6.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0125 0.0209 0.025 0.0063 0.014 0.0616 -61.66%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.34 1.18 0.98 0.71 0.58 0.60 0.66 -
P/RPS 1.27 1.07 0.89 0.63 0.56 0.65 0.84 31.69%
P/EPS 36.53 214.44 28.09 12.58 -5.43 -4.10 -2.25 -
EY 2.74 0.47 3.56 7.95 -18.41 -24.38 -44.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.14 19.67 9.80 5.92 19.33 9.19 2.28 312.51%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 19/11/03 28/08/03 27/05/03 08/04/03 26/11/02 -
Price 0.93 1.40 1.04 1.07 0.54 0.58 0.63 -
P/RPS 0.88 1.27 0.95 0.95 0.52 0.63 0.81 5.67%
P/EPS 25.35 254.42 29.81 18.96 -5.06 -3.96 -2.15 -
EY 3.94 0.39 3.35 5.27 -19.78 -25.22 -46.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.29 23.33 10.40 8.92 18.00 8.88 2.17 234.37%

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