[INNITY] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -100.27%
YoY- -1043.75%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 4,778 3,990 3,580 2,693 2,784 3,458 2,651 48.15%
PBT 138 42 -375 -803 -420 140 235 -29.89%
Tax 0 0 0 0 0 13 -13 -
NP 138 42 -375 -803 -420 153 222 -27.18%
-
NP to SH 111 16 -382 -755 -377 167 168 -24.15%
-
Tax Rate 0.00% 0.00% - - - -9.29% 5.53% -
Total Cost 4,640 3,948 3,955 3,496 3,204 3,305 2,429 54.01%
-
Net Worth 13,825 1,118,000 14,261 1,445,824 1,520,566 3,894 3,917 131.99%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 13,825 1,118,000 14,261 1,445,824 1,520,566 3,894 3,917 131.99%
NOSH 123,333 100,000 127,333 125,833 125,666 31,509 31,698 147.58%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.89% 1.05% -10.47% -29.82% -15.09% 4.42% 8.37% -
ROE 0.80% 0.00% -2.68% -0.05% -0.02% 4.29% 4.29% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.87 3.99 2.81 2.14 2.22 10.97 8.36 -40.18%
EPS 0.09 0.01 -0.30 -0.60 -0.30 0.53 0.53 -69.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1121 11.18 0.112 11.49 12.10 0.1236 0.1236 -6.30%
Adjusted Per Share Value based on latest NOSH - 125,833
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.43 2.86 2.57 1.93 2.00 2.48 1.90 48.31%
EPS 0.08 0.01 -0.27 -0.54 -0.27 0.12 0.12 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 8.0199 0.1023 10.3715 10.9077 0.0279 0.0281 132.02%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.16 0.16 0.17 0.20 0.23 0.22 0.27 -
P/RPS 4.13 4.01 6.05 9.35 10.38 2.00 3.23 17.82%
P/EPS 177.78 1,000.00 -56.67 -33.33 -76.67 41.51 50.94 130.25%
EY 0.56 0.10 -1.76 -3.00 -1.30 2.41 1.96 -56.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.01 1.52 0.02 0.02 1.78 2.18 -24.52%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 11/02/10 19/11/09 19/08/09 22/05/09 27/02/09 21/11/08 -
Price 0.14 0.15 0.17 0.20 0.24 0.29 0.23 -
P/RPS 3.61 3.76 6.05 9.35 10.83 2.64 2.75 19.90%
P/EPS 155.56 937.50 -56.67 -33.33 -80.00 54.72 43.40 134.39%
EY 0.64 0.11 -1.76 -3.00 -1.25 1.83 2.30 -57.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.01 1.52 0.02 0.02 2.35 1.86 -23.29%

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