[INNITY] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 204.8%
YoY- 212.93%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 35,607 33,619 31,793 27,742 24,674 22,948 19,311 50.31%
PBT 2,945 2,152 2,141 563 -257 355 -251 -
Tax -175 -145 -125 -113 -87 -87 -20 324.06%
NP 2,770 2,007 2,016 450 -344 268 -271 -
-
NP to SH 2,883 2,089 1,994 393 -375 201 -324 -
-
Tax Rate 5.94% 6.74% 5.84% 20.07% - 24.51% - -
Total Cost 32,837 31,612 29,777 27,292 25,018 22,680 19,582 41.10%
-
Net Worth 0 15,681 15,656 14,312 13,698 1,408,609 1,379,578 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 0 15,681 15,656 14,312 13,698 1,408,609 1,379,578 -
NOSH 123,571 125,753 125,555 124,999 125,675 124,545 127,857 -2.24%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.78% 5.97% 6.34% 1.62% -1.39% 1.17% -1.40% -
ROE 0.00% 13.32% 12.74% 2.75% -2.74% 0.01% -0.02% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 28.81 26.73 25.32 22.19 19.63 18.43 15.10 53.77%
EPS 2.33 1.66 1.59 0.31 -0.30 0.16 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1247 0.1247 0.1145 0.109 11.31 10.79 -
Adjusted Per Share Value based on latest NOSH - 124,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.54 24.12 22.81 19.90 17.70 16.46 13.85 50.32%
EPS 2.07 1.50 1.43 0.28 -0.27 0.14 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1125 0.1123 0.1027 0.0983 10.1046 9.8963 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.31 0.20 0.16 0.13 0.11 0.09 0.14 -
P/RPS 1.08 0.75 0.63 0.59 0.56 0.49 0.93 10.47%
P/EPS 13.29 12.04 10.07 41.35 -36.86 55.77 -55.25 -
EY 7.53 8.31 9.93 2.42 -2.71 1.79 -1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.60 1.28 1.14 1.01 0.01 0.01 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 27/02/12 17/11/11 18/08/11 19/05/11 24/02/11 18/11/10 -
Price 0.31 0.19 0.17 0.14 0.14 0.12 0.11 -
P/RPS 1.08 0.71 0.67 0.63 0.71 0.65 0.73 29.80%
P/EPS 13.29 11.44 10.70 44.53 -46.92 74.36 -43.41 -
EY 7.53 8.74 9.34 2.25 -2.13 1.34 -2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.52 1.36 1.22 1.28 0.01 0.01 -

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