[INNO] YoY Quarter 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- 520.36%
YoY- 215.53%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,272 26,413 35,287 27,681 18,300 17,012 48,629 -45.50%
PBT -148 -180 2,424 8,756 -7,579 -8,935 -732 -23.37%
Tax 0 0 0 0 7,579 8,935 732 -
NP -148 -180 2,424 8,756 0 0 0 -
-
NP to SH -148 -180 2,424 8,756 -7,579 -8,935 -739 -23.50%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 1,420 26,593 32,863 18,925 18,300 17,012 48,629 -44.49%
-
Net Worth 31,573 11,999 9,014 11,994 5,999 4,963,888 6,281,500 -58.59%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 31,573 11,999 9,014 11,994 5,999 4,963,888 6,281,500 -58.59%
NOSH 98,666 99,999 100,165 99,954 99,986 9,927,777 7,390,000 -51.27%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -11.64% -0.68% 6.87% 31.63% 0.00% 0.00% 0.00% -
ROE -0.47% -1.50% 26.89% 73.00% -126.33% -0.18% -0.01% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.29 26.41 35.23 27.69 18.30 0.17 0.66 11.81%
EPS -0.15 -0.18 2.42 8.76 -7.58 -0.09 -0.01 57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.12 0.09 0.12 0.06 0.50 0.85 -15.01%
Adjusted Per Share Value based on latest NOSH - 99,954
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 0.27 5.52 7.37 5.78 3.82 3.55 10.16 -45.35%
EPS -0.03 -0.04 0.51 1.83 -1.58 -1.87 -0.15 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0659 0.0251 0.0188 0.025 0.0125 10.3661 13.1177 -58.59%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.06 0.78 0.96 0.71 0.92 1.18 3.16 -
P/RPS 82.22 2.95 2.73 2.56 5.03 688.62 480.22 -25.47%
P/EPS -706.67 -433.33 39.67 8.11 -12.14 -1,311.11 -31,600.00 -46.90%
EY -0.14 -0.23 2.52 12.34 -8.24 -0.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 6.50 10.67 5.92 15.33 2.36 3.72 -1.92%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 17/08/05 18/08/04 28/08/03 26/08/02 03/10/01 29/08/00 -
Price 1.48 0.78 0.81 1.07 0.91 1.56 3.12 -
P/RPS 114.80 2.95 2.30 3.86 4.97 910.38 474.14 -21.04%
P/EPS -986.67 -433.33 33.47 12.21 -12.01 -1,733.33 -31,200.00 -43.75%
EY -0.10 -0.23 2.99 8.19 -8.33 -0.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 6.50 9.00 8.92 15.17 3.12 3.67 3.94%

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