[INNITY] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 205.37%
YoY- 127.24%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 106,934 103,559 101,891 103,553 101,624 99,553 101,059 3.82%
PBT 4,121 4,065 4,507 5,349 2,155 -1,716 3,082 21.30%
Tax -1,938 -1,181 -1,558 -1,453 -993 -1,187 -1,533 16.86%
NP 2,183 2,884 2,949 3,896 1,162 -2,903 1,549 25.62%
-
NP to SH 1,450 2,252 2,559 3,695 1,210 -2,636 1,546 -4.17%
-
Tax Rate 47.03% 29.05% 34.57% 27.16% 46.08% - 49.74% -
Total Cost 104,751 100,675 98,942 99,657 100,462 102,456 99,510 3.47%
-
Net Worth 34,330 31,138 32,358 31,915 34,337 21,923 23,874 27.31%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 34,330 31,138 32,358 31,915 34,337 21,923 23,874 27.31%
NOSH 138,803 138,803 138,403 138,403 138,403 138,403 138,403 0.19%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.04% 2.78% 2.89% 3.76% 1.14% -2.92% 1.53% -
ROE 4.22% 7.23% 7.91% 11.58% 3.52% -12.02% 6.48% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 77.19 74.80 73.62 74.82 73.43 71.93 73.02 3.76%
EPS 1.05 1.63 1.85 2.67 0.87 -1.90 1.12 -4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2478 0.2249 0.2338 0.2306 0.2481 0.1584 0.1725 27.22%
Adjusted Per Share Value based on latest NOSH - 138,403
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 76.71 74.29 73.09 74.28 72.90 71.41 72.49 3.83%
EPS 1.04 1.62 1.84 2.65 0.87 -1.89 1.11 -4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2463 0.2234 0.2321 0.2289 0.2463 0.1573 0.1713 27.30%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.695 0.59 0.64 0.745 0.65 0.715 0.71 -
P/RPS 0.90 0.79 0.87 1.00 0.89 0.99 0.97 -4.85%
P/EPS 66.40 36.27 34.61 27.91 74.35 -37.54 63.56 2.94%
EY 1.51 2.76 2.89 3.58 1.35 -2.66 1.57 -2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.62 2.74 3.23 2.62 4.51 4.12 -22.64%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 19/11/18 20/08/18 24/05/18 22/02/18 23/11/17 17/08/17 -
Price 0.60 0.72 0.65 0.775 0.57 0.73 0.71 -
P/RPS 0.78 0.96 0.88 1.04 0.78 1.01 0.97 -13.49%
P/EPS 57.33 44.27 35.16 29.03 65.20 -38.33 63.56 -6.62%
EY 1.74 2.26 2.84 3.44 1.53 -2.61 1.57 7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.20 2.78 3.36 2.30 4.61 4.12 -29.79%

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