[INNO] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -10.45%
YoY- 84.55%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 5,548 3,399 3,854 7,090 14,438 28,397 1,089 31.14%
PBT -163 990 2,982 1,288 4,532 8,012 -522 -17.61%
Tax -38 -252 -488 742 -3,432 -2,962 8 -
NP -201 738 2,494 2,030 1,100 5,050 -514 -14.47%
-
NP to SH -201 738 2,494 2,030 1,100 5,050 -514 -14.47%
-
Tax Rate - 25.45% 16.36% -57.61% 75.73% 36.97% - -
Total Cost 5,749 2,661 1,360 5,060 13,338 23,347 1,603 23.69%
-
Net Worth 208,309 210,046 188,740 66,538 58,367 39,007 31,243 37.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 208,309 210,046 188,740 66,538 58,367 39,007 31,243 37.15%
NOSH 182,727 189,230 188,740 112,777 112,244 100,019 100,784 10.41%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.62% 21.71% 64.71% 28.63% 7.62% 17.78% -47.20% -
ROE -0.10% 0.35% 1.32% 3.05% 1.88% 12.95% -1.65% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.04 1.80 2.04 6.29 12.86 28.39 1.08 18.80%
EPS -0.11 0.39 1.32 1.80 0.98 5.05 -0.51 -22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.00 0.59 0.52 0.39 0.31 24.21%
Adjusted Per Share Value based on latest NOSH - 112,777
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.16 0.71 0.80 1.48 3.02 5.93 0.23 30.92%
EPS -0.04 0.15 0.52 0.42 0.23 1.05 -0.11 -15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.4386 0.3941 0.139 0.1219 0.0815 0.0652 37.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.55 1.34 1.16 1.00 1.20 2.24 2.06 -
P/RPS 51.05 74.60 56.81 15.91 9.33 7.89 190.65 -19.70%
P/EPS -1,409.09 343.59 87.79 55.56 122.45 44.37 -403.92 23.12%
EY -0.07 0.29 1.14 1.80 0.82 2.25 -0.25 -19.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.21 1.16 1.69 2.31 5.74 6.65 -23.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 21/02/11 23/02/10 26/02/09 18/02/08 23/02/07 -
Price 1.43 1.60 1.09 1.18 0.75 2.20 2.00 -
P/RPS 47.10 89.08 53.38 18.77 5.83 7.75 185.10 -20.37%
P/EPS -1,300.00 410.26 82.49 65.56 76.53 43.57 -392.16 22.08%
EY -0.08 0.24 1.21 1.53 1.31 2.30 -0.26 -17.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.44 1.09 2.00 1.44 5.64 6.45 -23.90%

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