[INNO] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 65.82%
YoY- 17.78%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 8,361 9,590 3,692 1,272 26,413 35,287 27,681 -18.07%
PBT 2,468 2,813 1,052 -148 -180 2,424 8,756 -19.01%
Tax -630 -453 0 0 0 0 0 -
NP 1,838 2,360 1,052 -148 -180 2,424 8,756 -22.89%
-
NP to SH 1,838 2,360 1,052 -148 -180 2,424 8,756 -22.89%
-
Tax Rate 25.53% 16.10% 0.00% - - 0.00% 0.00% -
Total Cost 6,523 7,230 2,640 1,420 26,593 32,863 18,925 -16.25%
-
Net Worth 62,018 42,000 32,060 31,573 11,999 9,014 11,994 31.46%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 62,018 42,000 32,060 31,573 11,999 9,014 11,994 31.46%
NOSH 112,760 100,000 100,190 98,666 99,999 100,165 99,954 2.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 21.98% 24.61% 28.49% -11.64% -0.68% 6.87% 31.63% -
ROE 2.96% 5.62% 3.28% -0.47% -1.50% 26.89% 73.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 7.41 9.59 3.68 1.29 26.41 35.23 27.69 -19.70%
EPS 1.63 2.36 1.05 -0.15 -0.18 2.42 8.76 -24.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.42 0.32 0.32 0.12 0.09 0.12 28.85%
Adjusted Per Share Value based on latest NOSH - 98,666
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.75 2.00 0.77 0.27 5.52 7.37 5.78 -18.04%
EPS 0.38 0.49 0.22 -0.03 -0.04 0.51 1.83 -23.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1295 0.0877 0.067 0.0659 0.0251 0.0188 0.025 31.50%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.17 1.82 2.70 1.06 0.78 0.96 0.71 -
P/RPS 15.78 18.98 73.27 82.22 2.95 2.73 2.56 35.37%
P/EPS 71.78 77.12 257.14 -706.67 -433.33 39.67 8.11 43.77%
EY 1.39 1.30 0.39 -0.14 -0.23 2.52 12.34 -30.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 4.33 8.44 3.31 6.50 10.67 5.92 -15.65%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 10/08/09 11/08/08 20/08/07 22/08/06 17/08/05 18/08/04 28/08/03 -
Price 1.20 1.96 2.16 1.48 0.78 0.81 1.07 -
P/RPS 16.18 20.44 58.62 114.80 2.95 2.30 3.86 26.95%
P/EPS 73.62 83.05 205.71 -986.67 -433.33 33.47 12.21 34.87%
EY 1.36 1.20 0.49 -0.10 -0.23 2.99 8.19 -25.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 4.67 6.75 4.63 6.50 9.00 8.92 -20.91%

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