[INNITY] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -3.45%
YoY- 306.33%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 95,651 94,031 86,949 83,107 75,229 61,587 53,086 47.80%
PBT 6,786 7,976 5,771 4,444 4,418 3,147 1,363 190.15%
Tax -1,846 -2,479 -2,051 -1,547 -1,355 -1,031 -729 85.25%
NP 4,940 5,497 3,720 2,897 3,063 2,116 634 290.59%
-
NP to SH 4,337 5,054 3,461 2,824 2,925 1,948 642 255.29%
-
Tax Rate 27.20% 31.08% 35.54% 34.81% 30.67% 32.76% 53.48% -
Total Cost 90,711 88,534 83,229 80,210 72,166 59,471 52,452 43.83%
-
Net Worth 35,403 33,978 31,002 29,369 30,492 29,258 27,210 19.08%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 35,403 33,978 31,002 29,369 30,492 29,258 27,210 19.08%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.16% 5.85% 4.28% 3.49% 4.07% 3.44% 1.19% -
ROE 12.25% 14.87% 11.16% 9.62% 9.59% 6.66% 2.36% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 69.11 67.94 62.82 60.05 54.50 44.50 38.36 47.79%
EPS 3.13 3.65 2.50 2.04 2.12 1.41 0.46 256.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2558 0.2455 0.224 0.2122 0.2209 0.2114 0.1966 19.08%
Adjusted Per Share Value based on latest NOSH - 138,403
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.61 67.45 62.37 59.62 53.96 44.18 38.08 47.80%
EPS 3.11 3.63 2.48 2.03 2.10 1.40 0.46 255.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2437 0.2224 0.2107 0.2187 0.2099 0.1952 19.09%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.615 0.62 0.55 0.70 0.32 0.30 0.365 -
P/RPS 0.89 0.91 0.88 1.17 0.59 0.67 0.95 -4.23%
P/EPS 19.63 16.98 21.99 34.31 15.10 21.31 78.69 -60.20%
EY 5.10 5.89 4.55 2.91 6.62 4.69 1.27 151.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.53 2.46 3.30 1.45 1.42 1.86 18.43%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 22/08/16 25/05/16 25/02/16 19/11/15 27/08/15 -
Price 0.86 0.66 0.58 0.65 0.44 0.30 0.30 -
P/RPS 1.24 0.97 0.92 1.08 0.81 0.67 0.78 36.02%
P/EPS 27.44 18.07 23.19 31.86 20.76 21.31 64.67 -43.38%
EY 3.64 5.53 4.31 3.14 4.82 4.69 1.55 76.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 2.69 2.59 3.06 1.99 1.42 1.53 68.55%

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