[INNITY] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 17.93%
YoY- 1.72%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 35,092 22,048 8,208 38,670 29,748 20,185 8,492 157.29%
PBT 661 256 -1,253 2,359 1,772 1,311 319 62.46%
Tax -143 -141 -2 -452 -116 -72 -30 182.96%
NP 518 115 -1,255 1,907 1,656 1,239 289 47.50%
-
NP to SH 729 339 -1,110 2,124 1,801 1,298 329 69.88%
-
Tax Rate 21.63% 55.08% - 19.16% 6.55% 5.49% 9.40% -
Total Cost 34,574 21,933 9,463 36,763 28,092 18,946 8,203 160.69%
-
Net Worth 24,345 24,179 22,753 23,888 24,538 17,869 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 24,345 24,179 22,753 23,888 24,538 17,869 0 -
NOSH 138,403 138,403 138,403 138,403 138,403 126,019 123,571 7.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.48% 0.52% -15.29% 4.93% 5.57% 6.14% 3.40% -
ROE 2.99% 1.40% -4.88% 8.89% 7.34% 7.26% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.35 15.93 5.93 27.94 21.49 16.02 6.87 138.59%
EPS 0.53 0.25 -0.84 1.64 1.43 1.03 0.24 69.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1759 0.1747 0.1644 0.1726 0.1773 0.1418 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,403
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.17 15.82 5.89 27.74 21.34 14.48 6.09 157.31%
EPS 0.52 0.24 -0.80 1.52 1.29 0.93 0.24 67.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1746 0.1734 0.1632 0.1714 0.176 0.1282 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.285 0.42 0.55 0.45 0.46 0.40 0.31 -
P/RPS 1.12 2.64 9.27 1.61 2.14 2.50 4.51 -60.45%
P/EPS 54.11 171.47 -68.58 29.32 35.35 38.83 116.44 -39.97%
EY 1.85 0.58 -1.46 3.41 2.83 2.57 0.86 66.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.40 3.35 2.61 2.59 2.82 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 22/05/13 26/02/13 22/11/12 23/08/12 24/05/12 -
Price 0.29 0.32 0.40 0.55 0.61 0.47 0.31 -
P/RPS 1.14 2.01 6.74 1.97 2.84 2.93 4.51 -59.98%
P/EPS 55.06 130.65 -49.88 35.84 46.88 45.63 116.44 -39.27%
EY 1.82 0.77 -2.01 2.79 2.13 2.19 0.86 64.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.83 2.43 3.19 3.44 3.31 0.00 -

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