[INNITY] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
17-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -453.41%
YoY- -253.07%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 33,794 25,350 22,575 21,313 30,154 26,096 35,720 -3.61%
PBT 5,248 715 -1,813 -4,380 1,731 414 1,358 145.25%
Tax -949 -245 -77 177 -367 -207 -374 85.51%
NP 4,299 470 -1,890 -4,203 1,364 207 984 166.05%
-
NP to SH 4,312 581 -1,543 -3,679 1,041 397 854 192.87%
-
Tax Rate 18.08% 34.27% - - 21.20% 50.00% 27.54% -
Total Cost 29,495 24,880 24,465 25,516 28,790 25,889 34,736 -10.28%
-
Net Worth 35,248 31,562 31,053 32,511 35,899 34,921 34,504 1.42%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 35,248 31,562 31,053 32,511 35,899 34,921 34,504 1.42%
NOSH 139,103 139,103 139,103 139,103 139,103 139,103 139,103 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 12.72% 1.85% -8.37% -19.72% 4.52% 0.79% 2.75% -
ROE 12.23% 1.84% -4.97% -11.32% 2.90% 1.14% 2.48% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 24.29 18.22 16.23 15.33 21.69 18.79 25.74 -3.77%
EPS 3.10 0.42 -1.11 -2.65 0.75 0.29 0.62 190.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.2269 0.2232 0.2338 0.2582 0.2514 0.2486 1.27%
Adjusted Per Share Value based on latest NOSH - 139,103
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 24.24 18.18 16.19 15.29 21.63 18.72 25.62 -3.60%
EPS 3.09 0.42 -1.11 -2.64 0.75 0.28 0.61 193.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2529 0.2264 0.2228 0.2332 0.2575 0.2505 0.2475 1.44%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.385 0.315 0.405 0.325 0.445 0.45 0.43 -
P/RPS 1.58 1.73 2.50 2.12 2.05 2.40 1.67 -3.60%
P/EPS 12.42 75.42 -36.52 -12.28 59.43 157.45 69.89 -68.22%
EY 8.05 1.33 -2.74 -8.14 1.68 0.64 1.43 214.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.39 1.81 1.39 1.72 1.79 1.73 -8.22%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 24/11/20 24/08/20 17/06/20 21/02/20 21/11/19 26/08/19 -
Price 0.41 0.385 0.35 0.42 0.435 0.45 0.46 -
P/RPS 1.69 2.11 2.16 2.74 2.01 2.40 1.79 -3.74%
P/EPS 13.23 92.18 -31.56 -15.87 58.10 157.45 74.76 -68.31%
EY 7.56 1.08 -3.17 -6.30 1.72 0.64 1.34 215.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.70 1.57 1.80 1.68 1.79 1.85 -8.43%

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