[INNITY] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -38.23%
YoY- 1200.61%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 126,716 132,304 126,890 120,043 119,085 112,334 107,584 11.51%
PBT 3,294 6,011 6,089 5,514 7,457 6,070 4,004 -12.19%
Tax -2,041 -2,286 -2,584 -2,197 -2,141 -1,737 -1,348 31.82%
NP 1,253 3,725 3,505 3,317 5,316 4,333 2,656 -39.37%
-
NP to SH 1,585 3,852 3,679 3,621 5,862 4,969 3,534 -41.37%
-
Tax Rate 61.96% 38.03% 42.44% 39.84% 28.71% 28.62% 33.67% -
Total Cost 125,463 128,579 123,385 116,726 113,769 108,001 104,928 12.64%
-
Net Worth 3,928,388 39,437 38,893 38,780 36,628 35,356 35,559 2195.79%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,928,388 39,437 38,893 38,780 36,628 35,356 35,559 2195.79%
NOSH 139,403 139,403 139,403 139,403 139,403 139,403 139,403 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.99% 2.82% 2.76% 2.76% 4.46% 3.86% 2.47% -
ROE 0.04% 9.77% 9.46% 9.34% 16.00% 14.05% 9.94% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 90.90 94.91 91.02 86.15 85.51 80.70 77.33 11.36%
EPS 1.14 2.76 2.64 2.60 4.21 3.57 2.54 -41.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.18 0.2829 0.279 0.2783 0.263 0.254 0.2556 2192.68%
Adjusted Per Share Value based on latest NOSH - 139,403
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 90.90 94.91 91.02 86.11 85.42 80.58 77.17 11.52%
EPS 1.14 2.76 2.64 2.60 4.21 3.56 2.54 -41.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.18 0.2829 0.279 0.2782 0.2628 0.2536 0.2551 2195.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.44 0.485 0.43 0.515 0.575 0.60 0.495 -
P/RPS 0.48 0.51 0.47 0.60 0.67 0.74 0.64 -17.43%
P/EPS 38.70 17.55 16.29 19.82 13.66 16.81 19.49 57.91%
EY 2.58 5.70 6.14 5.05 7.32 5.95 5.13 -36.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.71 1.54 1.85 2.19 2.36 1.94 -95.24%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 23/08/22 25/05/22 24/02/22 24/11/21 26/08/21 25/05/21 -
Price 0.425 0.455 0.43 0.45 0.48 0.63 0.50 -
P/RPS 0.47 0.48 0.47 0.52 0.56 0.78 0.65 -19.42%
P/EPS 37.38 16.47 16.29 17.32 11.40 17.65 19.68 53.31%
EY 2.68 6.07 6.14 5.77 8.77 5.67 5.08 -34.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.61 1.54 1.62 1.83 2.48 1.96 -95.28%

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