[INNO] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.27%
YoY- -106.16%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 28,245 39,362 37,679 3,898 41,654 107,882 110,488 -20.31%
PBT 7,673 11,994 10,533 -1,228 19,809 6,279 540 55.56%
Tax -968 -3,885 -2,962 8 0 0 10 -
NP 6,705 8,109 7,571 -1,220 19,809 6,279 550 51.64%
-
NP to SH 6,705 8,109 7,571 -1,220 19,809 6,279 550 51.64%
-
Tax Rate 12.62% 32.39% 28.12% - 0.00% 0.00% -1.85% -
Total Cost 21,540 31,253 30,108 5,118 21,845 101,603 109,938 -23.77%
-
Net Worth 66,538 58,367 39,007 31,243 32,206 11,799 5,997 49.28%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 66,538 58,367 39,007 31,243 32,206 11,799 5,997 49.28%
NOSH 112,777 112,244 100,019 100,784 100,645 98,333 99,952 2.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.74% 20.60% 20.09% -31.30% 47.56% 5.82% 0.50% -
ROE 10.08% 13.89% 19.41% -3.90% 61.51% 53.21% 9.17% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.04 35.07 37.67 3.87 41.39 109.71 110.54 -21.90%
EPS 5.95 7.22 7.57 -1.21 19.68 6.39 0.55 48.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.52 0.39 0.31 0.32 0.12 0.06 46.31%
Adjusted Per Share Value based on latest NOSH - 100,784
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.89 8.21 7.86 0.81 8.69 22.51 23.05 -20.32%
EPS 1.40 1.69 1.58 -0.25 4.13 1.31 0.11 52.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1218 0.0814 0.0652 0.0672 0.0246 0.0125 49.30%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.00 1.20 2.24 2.06 0.80 1.00 1.18 -
P/RPS 3.99 3.42 5.95 53.26 1.93 0.91 1.07 24.50%
P/EPS 16.82 16.61 29.59 -170.18 4.06 15.66 214.44 -34.54%
EY 5.95 6.02 3.38 -0.59 24.60 6.39 0.47 52.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.31 5.74 6.65 2.50 8.33 19.67 -33.54%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 18/02/08 23/02/07 21/02/06 21/02/05 26/02/04 -
Price 1.18 0.75 2.20 2.00 0.86 0.94 1.40 -
P/RPS 4.71 2.14 5.84 51.71 2.08 0.86 1.27 24.38%
P/EPS 19.85 10.38 29.06 -165.22 4.37 14.72 254.42 -34.60%
EY 5.04 9.63 3.44 -0.61 22.89 6.79 0.39 53.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.44 5.64 6.45 2.69 7.83 23.33 -33.57%

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