[INNO] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.18%
YoY- 1187.2%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 6,246 10,274 11,833 4,648 1,537 0 28,031 -22.12%
PBT 1,689 3,117 3,853 1,359 -125 20,776 2,990 -9.07%
Tax -457 -850 0 0 0 0 0 -
NP 1,232 2,267 3,853 1,359 -125 20,776 2,990 -13.73%
-
NP to SH 1,232 2,267 3,853 1,359 -125 20,776 2,990 -13.73%
-
Tax Rate 27.06% 27.27% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 5,014 8,007 7,980 3,289 1,662 -20,776 25,041 -23.50%
-
Net Worth 204,701 63,969 53,252 32,975 30,769 32,993 11,999 60.41%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 204,701 63,969 53,252 32,975 30,769 32,993 11,999 60.41%
NOSH 189,538 112,227 104,417 99,926 96,153 99,980 99,999 11.24%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 19.72% 22.07% 32.56% 29.24% -8.13% 0.00% 10.67% -
ROE 0.60% 3.54% 7.24% 4.12% -0.41% 62.97% 24.92% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.30 9.15 11.33 4.65 1.60 0.00 28.03 -29.98%
EPS 0.65 2.02 3.69 1.36 -0.13 20.78 2.99 -22.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.57 0.51 0.33 0.32 0.33 0.12 44.20%
Adjusted Per Share Value based on latest NOSH - 99,926
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.30 2.15 2.47 0.97 0.32 0.00 5.85 -22.16%
EPS 0.26 0.47 0.80 0.28 -0.03 4.34 0.62 -13.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4275 0.1336 0.1112 0.0689 0.0643 0.0689 0.0251 60.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.99 1.28 1.80 2.32 1.37 0.74 0.93 -
P/RPS 30.04 13.98 15.88 49.88 85.71 0.00 3.32 44.32%
P/EPS 152.31 63.37 48.78 170.59 -1,053.85 3.56 31.10 30.29%
EY 0.66 1.58 2.05 0.59 -0.09 28.08 3.22 -23.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.25 3.53 7.03 4.28 2.24 7.75 -29.88%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 10/11/10 30/10/09 10/11/08 19/11/07 27/11/06 28/11/05 24/11/04 -
Price 1.05 1.30 1.10 2.38 1.76 0.78 0.89 -
P/RPS 31.86 14.20 9.71 51.17 110.10 0.00 3.18 46.80%
P/EPS 161.54 64.36 29.81 175.00 -1,353.85 3.75 29.77 32.54%
EY 0.62 1.55 3.35 0.57 -0.07 26.64 3.36 -24.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 2.28 2.16 7.21 5.50 2.36 7.42 -28.74%

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