[INNITY] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 4.76%
YoY- 939.3%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 39,492 39,457 35,607 33,619 31,793 27,742 24,674 36.71%
PBT 2,579 3,368 2,945 2,152 2,141 563 -257 -
Tax -203 -191 -175 -145 -125 -113 -87 75.64%
NP 2,376 3,177 2,770 2,007 2,016 450 -344 -
-
NP to SH 2,593 3,333 2,883 2,089 1,994 393 -375 -
-
Tax Rate 7.87% 5.67% 5.94% 6.74% 5.84% 20.07% - -
Total Cost 37,116 36,280 32,837 31,612 29,777 27,292 25,018 29.98%
-
Net Worth 24,538 17,924 0 15,681 15,656 14,312 13,698 47.34%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 24,538 17,924 0 15,681 15,656 14,312 13,698 47.34%
NOSH 138,403 126,404 123,571 125,753 125,555 124,999 125,675 6.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.02% 8.05% 7.78% 5.97% 6.34% 1.62% -1.39% -
ROE 10.57% 18.60% 0.00% 13.32% 12.74% 2.75% -2.74% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.53 31.21 28.81 26.73 25.32 22.19 19.63 28.22%
EPS 1.87 2.64 2.33 1.66 1.59 0.31 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1418 0.00 0.1247 0.1247 0.1145 0.109 38.18%
Adjusted Per Share Value based on latest NOSH - 125,753
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.33 28.30 25.54 24.12 22.81 19.90 17.70 36.71%
EPS 1.86 2.39 2.07 1.50 1.43 0.28 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1286 0.00 0.1125 0.1123 0.1027 0.0983 47.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.40 0.31 0.20 0.16 0.13 0.11 -
P/RPS 1.61 1.28 1.08 0.75 0.63 0.59 0.56 101.80%
P/EPS 24.55 15.17 13.29 12.04 10.07 41.35 -36.86 -
EY 4.07 6.59 7.53 8.31 9.93 2.42 -2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.82 0.00 1.60 1.28 1.14 1.01 87.02%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 24/05/12 27/02/12 17/11/11 18/08/11 19/05/11 -
Price 0.61 0.47 0.31 0.19 0.17 0.14 0.14 -
P/RPS 2.14 1.51 1.08 0.71 0.67 0.63 0.71 108.24%
P/EPS 32.56 17.82 13.29 11.44 10.70 44.53 -46.92 -
EY 3.07 5.61 7.53 8.74 9.34 2.25 -2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.31 0.00 1.52 1.36 1.22 1.28 92.95%

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