[INNITY] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 20.91%
YoY- 47.77%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 73,904 49,745 22,591 95,651 69,596 43,931 21,297 129.03%
PBT -3,228 -2,451 -3,695 6,786 5,738 1,717 -521 236.96%
Tax -650 -248 0 -1,846 -1,680 -932 -362 47.67%
NP -3,878 -2,699 -3,695 4,940 4,058 785 -883 167.94%
-
NP to SH -3,481 -2,213 -3,537 4,337 3,587 673 -826 160.67%
-
Tax Rate - - - 27.20% 29.28% 54.28% - -
Total Cost 77,782 52,444 26,286 90,711 65,538 43,146 22,180 130.64%
-
Net Worth 21,923 23,874 31,694 35,403 33,978 31,002 29,369 -17.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 21,923 23,874 31,694 35,403 33,978 31,002 29,369 -17.69%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -5.25% -5.43% -16.36% 5.16% 5.83% 1.79% -4.15% -
ROE -15.88% -9.27% -11.16% 12.25% 10.56% 2.17% -2.81% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 53.40 35.94 16.32 69.11 50.28 31.74 15.39 129.01%
EPS -2.52 -1.60 -2.56 3.13 2.59 0.49 -0.60 160.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1725 0.229 0.2558 0.2455 0.224 0.2122 -17.69%
Adjusted Per Share Value based on latest NOSH - 138,403
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 53.01 35.68 16.21 68.61 49.92 31.51 15.28 128.99%
EPS -2.50 -1.59 -2.54 3.11 2.57 0.48 -0.59 161.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1573 0.1713 0.2274 0.254 0.2437 0.2224 0.2107 -17.68%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.715 0.71 0.70 0.615 0.62 0.55 0.70 -
P/RPS 1.34 1.98 4.29 0.89 1.23 1.73 4.55 -55.70%
P/EPS -28.43 -44.40 -27.39 19.63 23.92 113.11 -117.29 -61.09%
EY -3.52 -2.25 -3.65 5.10 4.18 0.88 -0.85 157.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.51 4.12 3.06 2.40 2.53 2.46 3.30 23.12%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 17/08/17 24/05/17 23/02/17 25/11/16 22/08/16 25/05/16 -
Price 0.73 0.71 0.75 0.86 0.66 0.58 0.65 -
P/RPS 1.37 1.98 4.59 1.24 1.31 1.83 4.22 -52.73%
P/EPS -29.02 -44.40 -29.35 27.44 25.47 119.28 -108.91 -58.55%
EY -3.45 -2.25 -3.41 3.64 3.93 0.84 -0.92 141.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.61 4.12 3.28 3.36 2.69 2.59 3.06 31.38%

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