[INNO] YoY TTM 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- 283.75%
YoY- 250.9%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 30,926 35,593 53,321 10,371 2,809 70,908 107,197 -18.70%
PBT 7,920 10,917 15,474 1,999 -1,330 20,256 2,236 23.45%
Tax -975 -5,142 -3,415 8 0 0 10 -
NP 6,945 5,775 12,059 2,007 -1,330 20,256 2,246 20.69%
-
NP to SH 6,945 5,775 12,059 2,007 -1,330 20,256 2,246 20.69%
-
Tax Rate 12.31% 47.10% 22.07% -0.40% - 0.00% -0.45% -
Total Cost 23,981 29,818 41,262 8,364 4,139 50,652 104,951 -21.80%
-
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 22.46% 16.23% 22.62% 19.35% -47.35% 28.57% 2.10% -
ROE 3.39% 9.03% 22.64% 6.09% -4.32% 61.39% 18.72% -
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 16.32 31.71 51.07 10.38 2.92 70.92 107.20 -26.91%
EPS 3.66 5.15 11.55 2.01 -1.38 20.26 2.25 8.44%
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 6.46 7.43 11.14 2.17 0.59 14.81 22.39 -18.70%
EPS 1.45 1.21 2.52 0.42 -0.28 4.23 0.47 20.64%
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 6.07 4.04 3.52 22.35 46.90 1.04 0.87 38.21%
P/EPS 27.02 24.87 15.59 115.51 -99.05 3.65 41.41 -6.86%
EY 3.70 4.02 6.42 0.87 -1.01 27.38 2.42 7.32%
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 6.44 4.10 2.15 22.93 60.25 1.10 0.83 40.68%
P/EPS 28.66 25.26 9.52 118.50 -127.24 3.85 39.63 -5.25%
EY 3.49 3.96 10.50 0.84 -0.79 25.97 2.52 5.57%
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