[INNITY] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 38.75%
YoY- 24.04%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,048 8,208 38,670 29,748 20,185 8,492 33,619 -24.53%
PBT 256 -1,253 2,359 1,772 1,311 319 2,152 -75.84%
Tax -141 -2 -452 -116 -72 -30 -145 -1.84%
NP 115 -1,255 1,907 1,656 1,239 289 2,007 -85.16%
-
NP to SH 339 -1,110 2,124 1,801 1,298 329 2,088 -70.27%
-
Tax Rate 55.08% - 19.16% 6.55% 5.49% 9.40% 6.74% -
Total Cost 21,933 9,463 36,763 28,092 18,946 8,203 31,612 -21.64%
-
Net Worth 24,179 22,753 23,888 24,538 17,869 0 15,720 33.28%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 24,179 22,753 23,888 24,538 17,869 0 15,720 33.28%
NOSH 138,403 138,403 138,403 138,403 126,019 123,571 126,063 6.42%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.52% -15.29% 4.93% 5.57% 6.14% 3.40% 5.97% -
ROE 1.40% -4.88% 8.89% 7.34% 7.26% 0.00% 13.28% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.93 5.93 27.94 21.49 16.02 6.87 26.67 -29.09%
EPS 0.25 -0.84 1.64 1.43 1.03 0.24 1.66 -71.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.1644 0.1726 0.1773 0.1418 0.00 0.1247 25.22%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.82 5.89 27.74 21.34 14.48 6.09 24.12 -24.52%
EPS 0.24 -0.80 1.52 1.29 0.93 0.24 1.50 -70.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1734 0.1632 0.1714 0.176 0.1282 0.00 0.1128 33.23%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.42 0.55 0.45 0.46 0.40 0.31 0.20 -
P/RPS 2.64 9.27 1.61 2.14 2.50 4.51 0.75 131.57%
P/EPS 171.47 -68.58 29.32 35.35 38.83 116.44 12.08 487.19%
EY 0.58 -1.46 3.41 2.83 2.57 0.86 8.28 -83.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.35 2.61 2.59 2.82 0.00 1.60 31.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 22/05/13 26/02/13 22/11/12 23/08/12 24/05/12 27/02/12 -
Price 0.32 0.40 0.55 0.61 0.47 0.31 0.19 -
P/RPS 2.01 6.74 1.97 2.84 2.93 4.51 0.71 100.24%
P/EPS 130.65 -49.88 35.84 46.88 45.63 116.44 11.47 406.99%
EY 0.77 -2.01 2.79 2.13 2.19 0.86 8.72 -80.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.43 3.19 3.44 3.31 0.00 1.52 13.18%

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