[INNO] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 48.06%
YoY- 178.02%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 13,314 31,782 28,206 33,232 12,376 3,745 55,538 -21.17%
PBT 4,529 8,844 8,596 9,949 3,361 -940 27,245 -25.83%
Tax -692 -2,289 -2,280 -604 0 0 0 -
NP 3,837 6,554 6,316 9,345 3,361 -940 27,245 -27.85%
-
NP to SH 3,837 6,554 6,316 9,345 3,361 -940 27,245 -27.85%
-
Tax Rate 15.28% 25.88% 26.52% 6.07% 0.00% - 0.00% -
Total Cost 9,477 25,228 21,890 23,886 9,014 4,685 28,293 -16.65%
-
Net Worth 206,915 153,005 64,135 53,193 33,013 31,774 33,006 35.77%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 206,915 153,005 64,135 53,193 33,013 31,774 33,006 35.77%
NOSH 188,104 141,671 112,517 104,300 100,039 99,295 100,019 11.09%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 28.82% 20.62% 22.39% 28.12% 27.16% -25.10% 49.06% -
ROE 1.85% 4.28% 9.85% 17.57% 10.18% -2.96% 82.55% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.08 22.43 25.07 31.86 12.37 3.77 55.53 -29.04%
EPS 2.04 4.63 5.61 8.96 3.36 -0.95 27.24 -35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.08 0.57 0.51 0.33 0.32 0.33 22.20%
Adjusted Per Share Value based on latest NOSH - 104,417
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2.78 6.64 5.89 6.94 2.58 0.78 11.60 -21.17%
EPS 0.80 1.37 1.32 1.95 0.70 -0.20 5.69 -27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4321 0.3195 0.1339 0.1111 0.0689 0.0664 0.0689 35.77%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.10 0.99 1.28 1.80 2.32 1.37 0.74 -
P/RPS 15.54 4.41 5.11 5.65 18.75 36.32 1.33 50.60%
P/EPS 53.92 21.40 22.80 20.09 69.05 -144.72 2.72 64.47%
EY 1.85 4.67 4.39 4.98 1.45 -0.69 36.81 -39.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 2.25 3.53 7.03 4.28 2.24 -12.57%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 14/11/11 10/11/10 30/10/09 10/11/08 19/11/07 27/11/06 28/11/05 -
Price 1.24 1.05 1.30 1.10 2.38 1.76 0.78 -
P/RPS 17.52 4.68 5.19 3.45 19.24 46.66 1.40 52.34%
P/EPS 60.78 22.69 23.16 12.28 70.83 -185.92 2.86 66.39%
EY 1.65 4.41 4.32 8.15 1.41 -0.54 34.92 -39.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.97 2.28 2.16 7.21 5.50 2.36 -11.54%

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