[INNITY] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 129.64%
YoY- 129.44%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,948 20,428 19,688 19,112 13,047 12,076 10,954 63.50%
PBT 356 -390 70 552 -1,556 -2,130 -2,446 -
Tax -87 -26 0 0 0 0 0 -
NP 269 -417 70 552 -1,556 -2,130 -2,446 -
-
NP to SH 208 -453 36 444 -1,498 -2,018 -2,264 -
-
Tax Rate 24.44% - 0.00% 0.00% - - - -
Total Cost 22,679 20,845 19,618 18,560 14,603 14,206 13,400 41.88%
-
Net Worth 1,383,811 1,358,739 20,087 13,825 1,403,606 14,130 1,445,186 -2.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,383,811 1,358,739 20,087 13,825 1,403,606 14,130 1,445,186 -2.84%
NOSH 122,352 125,925 180,000 123,333 125,546 126,166 125,777 -1.81%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.17% -2.04% 0.36% 2.89% -11.93% -17.64% -22.33% -
ROE 0.02% -0.03% 0.18% 3.21% -0.11% -14.29% -0.16% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.76 16.22 10.94 15.50 10.39 9.57 8.71 66.54%
EPS 0.17 -0.36 0.02 0.36 -1.19 -1.60 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.31 10.79 0.1116 0.1121 11.18 0.112 11.49 -1.04%
Adjusted Per Share Value based on latest NOSH - 123,333
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.46 14.65 14.12 13.71 9.36 8.66 7.86 63.46%
EPS 0.15 -0.33 0.03 0.32 -1.07 -1.45 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9267 9.7468 0.1441 0.0992 10.0687 0.1014 10.3669 -2.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.09 0.14 0.14 0.16 0.16 0.17 0.20 -
P/RPS 0.48 0.86 1.28 1.03 1.54 1.78 2.30 -64.71%
P/EPS 52.94 -38.89 700.00 44.44 -13.41 -10.63 -11.11 -
EY 1.89 -2.57 0.14 2.25 -7.46 -9.41 -9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 1.25 1.43 0.01 1.52 0.02 -36.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 19/08/10 21/05/10 11/02/10 19/11/09 19/08/09 -
Price 0.12 0.11 0.14 0.14 0.15 0.17 0.20 -
P/RPS 0.64 0.68 1.28 0.90 1.44 1.78 2.30 -57.27%
P/EPS 70.59 -30.56 700.00 38.89 -12.57 -10.63 -11.11 -
EY 1.42 -3.27 0.14 2.57 -7.95 -9.41 -9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 1.25 1.25 0.01 1.52 0.02 -36.92%

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