[INNITY] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 594.74%
YoY- 527.06%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 33,452 35,092 29,748 24,166 15,321 9,057 4,157 41.53%
PBT 271 661 1,772 1,493 -293 -1,598 299 -1.62%
Tax -95 -143 -116 -58 -20 0 -13 39.28%
NP 176 518 1,656 1,435 -313 -1,598 286 -7.76%
-
NP to SH 167 729 1,801 1,452 -340 -1,514 249 -6.43%
-
Tax Rate 35.06% 21.63% 6.55% 3.88% - - 4.35% -
Total Cost 33,276 34,574 28,092 22,731 15,634 10,655 3,871 43.10%
-
Net Worth 26,545 24,345 24,538 15,744 1,358,740 14,130 6,155 27.56%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 26,545 24,345 24,538 15,744 1,358,740 14,130 6,155 27.56%
NOSH 138,403 138,403 138,403 126,260 125,925 126,166 49,800 18.56%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.53% 1.48% 5.57% 5.94% -2.04% -17.64% 6.88% -
ROE 0.63% 2.99% 7.34% 9.22% -0.03% -10.71% 4.05% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 24.17 25.35 21.49 19.14 12.17 7.18 8.35 19.37%
EPS 0.12 0.53 1.43 1.15 -0.27 -1.20 0.50 -21.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1918 0.1759 0.1773 0.1247 10.79 0.112 0.1236 7.59%
Adjusted Per Share Value based on latest NOSH - 125,555
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 24.00 25.17 21.34 17.34 10.99 6.50 2.98 41.55%
EPS 0.12 0.52 1.29 1.04 -0.24 -1.09 0.18 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1904 0.1746 0.176 0.1129 9.7468 0.1014 0.0442 27.54%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.375 0.285 0.46 0.16 0.14 0.17 0.27 -
P/RPS 1.55 1.12 2.14 0.84 1.15 2.37 3.23 -11.51%
P/EPS 310.79 54.11 35.35 13.91 -51.85 -14.17 54.00 33.85%
EY 0.32 1.85 2.83 7.19 -1.93 -7.06 1.85 -25.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.62 2.59 1.28 0.01 1.52 2.18 -1.75%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 21/11/13 22/11/12 17/11/11 18/11/10 19/11/09 21/11/08 -
Price 0.32 0.29 0.61 0.17 0.11 0.17 0.23 -
P/RPS 1.32 1.14 2.84 0.89 0.90 2.37 2.76 -11.56%
P/EPS 265.20 55.06 46.88 14.78 -40.74 -14.17 46.00 33.88%
EY 0.38 1.82 2.13 6.76 -2.45 -7.06 2.17 -25.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.65 3.44 1.36 0.01 1.52 1.86 -1.77%

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