[INNITY] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 84.15%
YoY- 447.21%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 11,984 8,492 9,453 9,528 8,134 6,504 7,627 35.19%
PBT 1,140 319 659 1,250 717 -474 649 45.63%
Tax -42 -30 -87 -32 -26 0 -67 -26.77%
NP 1,098 289 572 1,218 691 -474 582 52.74%
-
NP to SH 1,125 329 636 1,243 675 -465 548 61.59%
-
Tax Rate 3.68% 9.40% 13.20% 2.56% 3.63% - 10.32% -
Total Cost 10,886 8,203 8,881 8,310 7,443 6,978 7,045 33.69%
-
Net Worth 17,924 0 15,681 15,656 14,312 13,698 1,408,609 -94.56%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 17,924 0 15,681 15,656 14,312 13,698 1,408,609 -94.56%
NOSH 126,404 123,571 125,753 125,555 124,999 125,675 124,545 0.99%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.16% 3.40% 6.05% 12.78% 8.50% -7.29% 7.63% -
ROE 6.28% 0.00% 4.06% 7.94% 4.72% -3.39% 0.04% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.48 6.87 7.52 7.59 6.51 5.18 6.12 33.91%
EPS 0.89 0.24 0.51 0.99 0.54 -0.37 0.44 60.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.00 0.1247 0.1247 0.1145 0.109 11.31 -94.61%
Adjusted Per Share Value based on latest NOSH - 125,555
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.60 6.09 6.78 6.83 5.83 4.67 5.47 35.24%
EPS 0.81 0.24 0.46 0.89 0.48 -0.33 0.39 62.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.00 0.1125 0.1123 0.1027 0.0983 10.1046 -94.56%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.40 0.31 0.20 0.16 0.13 0.11 0.09 -
P/RPS 4.22 4.51 2.66 2.11 2.00 2.13 1.47 102.11%
P/EPS 44.94 116.44 39.55 16.16 24.07 -29.73 20.45 69.10%
EY 2.23 0.86 2.53 6.19 4.15 -3.36 4.89 -40.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 0.00 1.60 1.28 1.14 1.01 0.01 4215.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 24/05/12 27/02/12 17/11/11 18/08/11 19/05/11 24/02/11 -
Price 0.47 0.31 0.19 0.17 0.14 0.14 0.12 -
P/RPS 4.96 4.51 2.53 2.24 2.15 2.71 1.96 85.80%
P/EPS 52.81 116.44 37.57 17.17 25.93 -37.84 27.27 55.42%
EY 1.89 0.86 2.66 5.82 3.86 -2.64 3.67 -35.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 0.00 1.52 1.36 1.22 1.28 0.01 4701.98%

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