[INNITY] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 7.85%
YoY- 903.85%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 39,664 40,370 33,968 33,619 32,221 29,276 26,016 32.36%
PBT 2,362 2,622 1,276 2,152 1,990 486 -1,896 -
Tax -154 -144 -120 -145 -77 -52 0 -
NP 2,208 2,478 1,156 2,007 1,913 434 -1,896 -
-
NP to SH 2,401 2,596 1,316 2,088 1,936 418 -1,860 -
-
Tax Rate 6.52% 5.49% 9.40% 6.74% 3.87% 10.70% - -
Total Cost 37,456 37,892 32,812 31,612 30,308 28,842 27,912 21.59%
-
Net Worth 24,538 17,869 0 15,720 15,744 14,076 13,698 47.34%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 24,538 17,869 0 15,720 15,744 14,076 13,698 47.34%
NOSH 138,403 126,019 123,571 126,063 126,260 122,941 125,675 6.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.57% 6.14% 3.40% 5.97% 5.94% 1.48% -7.29% -
ROE 9.79% 14.53% 0.00% 13.28% 12.30% 2.97% -13.58% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.66 32.03 27.49 26.67 25.52 23.81 20.70 24.14%
EPS 1.91 2.06 0.96 1.66 1.53 0.34 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1418 0.00 0.1247 0.1247 0.1145 0.109 38.18%
Adjusted Per Share Value based on latest NOSH - 125,753
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.45 28.96 24.37 24.12 23.11 21.00 18.66 32.36%
EPS 1.72 1.86 0.94 1.50 1.39 0.30 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1282 0.00 0.1128 0.1129 0.101 0.0983 47.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.40 0.31 0.20 0.16 0.13 0.11 -
P/RPS 1.61 1.25 1.13 0.75 0.63 0.55 0.53 109.32%
P/EPS 26.51 19.42 29.11 12.08 10.43 38.24 -7.43 -
EY 3.77 5.15 3.44 8.28 9.58 2.62 -13.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.82 0.00 1.60 1.28 1.14 1.01 87.02%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 24/05/12 27/02/12 17/11/11 18/08/11 19/05/11 -
Price 0.61 0.47 0.31 0.19 0.17 0.14 0.14 -
P/RPS 2.13 1.47 1.13 0.71 0.67 0.59 0.68 113.63%
P/EPS 35.16 22.82 29.11 11.47 11.09 41.18 -9.46 -
EY 2.84 4.38 3.44 8.72 9.02 2.43 -10.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.31 0.00 1.52 1.36 1.22 1.28 92.95%

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