[INNITY] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -16.68%
YoY- 78.04%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 53,086 46,894 44,245 44,865 47,827 49,067 46,505 9.25%
PBT 1,363 1,457 1,238 2,525 2,898 3,402 2,915 -39.84%
Tax -729 -696 -570 -650 -634 -740 -698 2.94%
NP 634 761 668 1,875 2,264 2,662 2,217 -56.69%
-
NP to SH 642 695 657 1,873 2,248 2,782 2,435 -58.98%
-
Tax Rate 53.48% 47.77% 46.04% 25.74% 21.88% 21.75% 23.95% -
Total Cost 52,452 46,133 43,577 42,990 45,563 46,405 44,288 11.97%
-
Net Worth 27,210 26,476 27,154 26,545 26,213 25,493 26,291 2.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 27,210 26,476 27,154 26,545 26,213 25,493 26,291 2.32%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.19% 1.62% 1.51% 4.18% 4.73% 5.43% 4.77% -
ROE 2.36% 2.62% 2.42% 7.06% 8.58% 10.91% 9.26% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.36 33.88 31.97 32.42 34.56 35.45 33.55 9.36%
EPS 0.46 0.50 0.47 1.35 1.62 2.01 1.76 -59.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1966 0.1913 0.1962 0.1918 0.1894 0.1842 0.1897 2.41%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.08 33.64 31.74 32.18 34.31 35.20 33.36 9.24%
EPS 0.46 0.50 0.47 1.34 1.61 2.00 1.75 -59.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1952 0.1899 0.1948 0.1904 0.188 0.1829 0.1886 2.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.365 0.36 0.36 0.375 0.43 0.39 0.29 -
P/RPS 0.95 1.06 1.13 1.16 1.24 1.10 0.86 6.87%
P/EPS 78.69 71.69 75.84 27.71 26.47 19.40 16.51 184.02%
EY 1.27 1.39 1.32 3.61 3.78 5.15 6.06 -64.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.88 1.83 1.96 2.27 2.12 1.53 13.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 26/02/15 19/11/14 25/08/14 29/05/14 27/02/14 -
Price 0.30 0.36 0.36 0.32 0.39 0.47 0.26 -
P/RPS 0.78 1.06 1.13 0.99 1.13 1.33 0.77 0.86%
P/EPS 64.67 71.69 75.84 23.65 24.01 23.38 14.80 167.99%
EY 1.55 1.39 1.32 4.23 4.16 4.28 6.76 -62.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.88 1.83 1.67 2.06 2.55 1.37 7.66%

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