[INNO] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -92.73%
YoY- -71.48%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 20,430 13,855 4,561 3,653 2,712 8,217 2,520 41.71%
PBT 2,783 2,896 -1,685 263 1,081 2,025 800 23.08%
Tax -572 -744 0 0 -159 -534 -230 16.38%
NP 2,211 2,152 -1,685 263 922 1,491 570 25.33%
-
NP to SH 2,211 2,152 -1,685 263 922 1,491 570 25.33%
-
Tax Rate 20.55% 25.69% - 0.00% 14.71% 26.37% 28.75% -
Total Cost 18,219 11,703 6,246 3,390 1,790 6,726 1,950 45.10%
-
Net Worth 230,630 222,817 213,938 208,521 205,097 127,800 59,235 25.41%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 230,630 222,817 213,938 208,521 205,097 127,800 59,235 25.41%
NOSH 190,603 190,442 189,325 187,857 188,163 106,500 111,764 9.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.82% 15.53% -36.94% 7.20% 34.00% 18.15% 22.62% -
ROE 0.96% 0.97% -0.79% 0.13% 0.45% 1.17% 0.96% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 10.72 7.28 2.41 1.94 1.44 7.72 2.25 29.70%
EPS 1.16 1.13 -0.89 0.14 0.49 1.40 0.51 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.17 1.13 1.11 1.09 1.20 0.53 14.74%
Adjusted Per Share Value based on latest NOSH - 187,857
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.27 2.89 0.95 0.76 0.57 1.72 0.53 41.56%
EPS 0.46 0.45 -0.35 0.05 0.19 0.31 0.12 25.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4816 0.4653 0.4468 0.4355 0.4283 0.2669 0.1237 25.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.38 1.84 1.36 1.50 1.29 0.98 0.66 -
P/RPS 12.87 25.29 56.45 77.14 89.50 12.70 29.27 -12.79%
P/EPS 118.97 162.83 -152.81 1,071.43 263.27 70.00 129.41 -1.39%
EY 0.84 0.61 -0.65 0.09 0.38 1.43 0.77 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.57 1.20 1.35 1.18 0.82 1.25 -1.52%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 26/05/14 23/05/13 28/05/12 23/05/11 24/05/10 25/05/09 -
Price 1.48 1.84 1.50 1.58 1.05 1.00 1.20 -
P/RPS 13.81 25.29 62.26 81.25 72.85 12.96 53.22 -20.12%
P/EPS 127.59 162.83 -168.54 1,128.57 214.29 71.43 235.29 -9.69%
EY 0.78 0.61 -0.59 0.09 0.47 1.40 0.42 10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.57 1.33 1.42 0.96 0.83 2.26 -9.76%

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