[INNO] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -14.79%
YoY- 49.65%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 26,280 23,869 26,405 25,497 23,348 18,886 14,326 49.79%
PBT 1,018 -167 5,307 7,255 8,408 7,422 3,568 -56.62%
Tax -484 -556 -1,845 -1,845 -2,059 -1,663 -612 -14.46%
NP 534 -723 3,462 5,410 6,349 5,759 2,956 -68.01%
-
NP to SH 534 -723 3,462 5,410 6,349 5,759 2,956 -68.01%
-
Tax Rate 47.54% - 34.77% 25.43% 24.49% 22.41% 17.15% -
Total Cost 25,746 24,592 22,943 20,087 16,999 13,127 11,370 72.35%
-
Net Worth 215,629 214,700 213,938 208,309 214,319 212,915 208,521 2.25%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 215,629 214,700 213,938 208,309 214,319 212,915 208,521 2.25%
NOSH 189,148 190,000 189,325 182,727 188,000 188,421 187,857 0.45%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.03% -3.03% 13.11% 21.22% 27.19% 30.49% 20.63% -
ROE 0.25% -0.34% 1.62% 2.60% 2.96% 2.70% 1.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.89 12.56 13.95 13.95 12.42 10.02 7.63 49.03%
EPS 0.28 -0.38 1.83 2.96 3.38 3.06 1.57 -68.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.13 1.14 1.14 1.13 1.11 1.79%
Adjusted Per Share Value based on latest NOSH - 182,727
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.49 4.98 5.51 5.32 4.88 3.94 2.99 49.89%
EPS 0.11 -0.15 0.72 1.13 1.33 1.20 0.62 -68.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4503 0.4484 0.4468 0.435 0.4476 0.4446 0.4355 2.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.32 1.41 1.36 1.55 1.60 1.50 1.50 -
P/RPS 9.50 11.22 9.75 11.11 12.88 14.97 19.67 -38.41%
P/EPS 467.56 -370.54 74.37 52.35 47.38 49.08 95.33 188.39%
EY 0.21 -0.27 1.34 1.91 2.11 2.04 1.05 -65.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.25 1.20 1.36 1.40 1.33 1.35 -9.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 28/02/13 22/11/12 29/08/12 28/05/12 -
Price 1.40 1.30 1.50 1.43 1.50 1.80 1.58 -
P/RPS 10.08 10.35 10.76 10.25 12.08 17.96 20.72 -38.11%
P/EPS 495.90 -341.63 82.03 48.30 44.42 58.89 100.41 189.72%
EY 0.20 -0.29 1.22 2.07 2.25 1.70 1.00 -65.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.15 1.33 1.25 1.32 1.59 1.42 -9.12%

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