[INNITY] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -172.82%
YoY- -277.99%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 107,584 103,032 99,392 100,138 113,283 117,190 118,131 -6.03%
PBT 4,004 -230 -3,747 -4,048 -877 2,249 5,957 -23.24%
Tax -1,348 -1,094 -512 -474 -771 -856 -1,589 -10.37%
NP 2,656 -1,324 -4,259 -4,522 -1,648 1,393 4,368 -28.20%
-
NP to SH 3,534 -329 -3,600 -3,784 -1,387 1,250 4,098 -9.39%
-
Tax Rate 33.67% - - - - 38.06% 26.67% -
Total Cost 104,928 104,356 103,651 104,660 114,931 115,797 113,763 -5.24%
-
Net Worth 35,559 35,248 31,562 31,053 32,511 35,899 34,921 1.21%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 35,559 35,248 31,562 31,053 32,511 35,899 34,921 1.21%
NOSH 139,403 139,103 139,103 139,103 139,103 139,103 139,103 0.14%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.47% -1.29% -4.29% -4.52% -1.45% 1.19% 3.70% -
ROE 9.94% -0.93% -11.41% -12.19% -4.27% 3.48% 11.73% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 77.33 74.07 71.45 71.97 81.47 84.29 85.04 -6.13%
EPS 2.54 -0.24 -2.59 -2.72 -1.00 0.90 2.95 -9.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 0.2534 0.2269 0.2232 0.2338 0.2582 0.2514 1.10%
Adjusted Per Share Value based on latest NOSH - 139,103
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 77.17 73.91 71.30 71.83 81.26 84.07 84.74 -6.04%
EPS 2.54 -0.24 -2.58 -2.71 -0.99 0.90 2.94 -9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2529 0.2264 0.2228 0.2332 0.2575 0.2505 1.21%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.495 0.385 0.315 0.405 0.325 0.445 0.45 -
P/RPS 0.64 0.52 0.44 0.56 0.40 0.53 0.53 13.38%
P/EPS 19.49 -162.78 -12.17 -14.89 -32.58 49.50 15.25 17.75%
EY 5.13 -0.61 -8.22 -6.72 -3.07 2.02 6.56 -15.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.52 1.39 1.81 1.39 1.72 1.79 5.50%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 25/02/21 24/11/20 24/08/20 17/06/20 21/02/20 21/11/19 -
Price 0.50 0.41 0.385 0.35 0.42 0.435 0.45 -
P/RPS 0.65 0.55 0.54 0.49 0.52 0.52 0.53 14.56%
P/EPS 19.68 -173.35 -14.88 -12.87 -42.11 48.38 15.25 18.51%
EY 5.08 -0.58 -6.72 -7.77 -2.37 2.07 6.56 -15.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.62 1.70 1.57 1.80 1.68 1.79 6.22%

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