[INNITY] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -9.7%
YoY- -59.43%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 47,827 49,067 46,505 44,014 40,533 38,677 38,961 14.68%
PBT 2,898 3,402 2,915 1,248 1,304 935 2,507 10.17%
Tax -634 -740 -698 -479 -521 -424 -452 25.38%
NP 2,264 2,662 2,217 769 783 511 2,055 6.68%
-
NP to SH 2,248 2,782 2,435 1,052 1,165 841 2,280 -0.94%
-
Tax Rate 21.88% 21.75% 23.95% 38.38% 39.95% 45.35% 18.03% -
Total Cost 45,563 46,405 44,288 43,245 39,750 38,166 36,906 15.12%
-
Net Worth 26,213 25,493 26,291 24,345 24,179 22,753 23,888 6.40%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 26,213 25,493 26,291 24,345 24,179 22,753 23,888 6.40%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.73% 5.43% 4.77% 1.75% 1.93% 1.32% 5.27% -
ROE 8.58% 10.91% 9.26% 4.32% 4.82% 3.70% 9.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.56 35.45 33.55 31.80 29.29 27.95 28.15 14.69%
EPS 1.62 2.01 1.76 0.76 0.84 0.61 1.65 -1.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1894 0.1842 0.1897 0.1759 0.1747 0.1644 0.1726 6.40%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.31 35.20 33.36 31.57 29.08 27.74 27.95 14.68%
EPS 1.61 2.00 1.75 0.75 0.84 0.60 1.64 -1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.1829 0.1886 0.1746 0.1734 0.1632 0.1714 6.37%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.43 0.39 0.29 0.285 0.42 0.55 0.45 -
P/RPS 1.24 1.10 0.86 0.90 1.43 1.97 1.60 -15.66%
P/EPS 26.47 19.40 16.51 37.50 49.90 90.51 27.32 -2.09%
EY 3.78 5.15 6.06 2.67 2.00 1.10 3.66 2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.12 1.53 1.62 2.40 3.35 2.61 -8.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 27/02/14 21/11/13 22/08/13 22/05/13 26/02/13 -
Price 0.39 0.47 0.26 0.29 0.32 0.40 0.55 -
P/RPS 1.13 1.33 0.77 0.91 1.09 1.43 1.95 -30.56%
P/EPS 24.01 23.38 14.80 38.15 38.02 65.83 33.39 -19.78%
EY 4.16 4.28 6.76 2.62 2.63 1.52 3.00 24.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.55 1.37 1.65 1.83 2.43 3.19 -25.34%

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