[INNITY] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 115.04%
YoY- -59.52%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 69,596 50,793 33,452 35,092 29,748 24,166 15,321 28.66%
PBT 5,738 2,180 271 661 1,772 1,493 -293 -
Tax -1,680 -556 -95 -143 -116 -58 -20 109.13%
NP 4,058 1,624 176 518 1,656 1,435 -313 -
-
NP to SH 3,587 1,458 167 729 1,801 1,452 -340 -
-
Tax Rate 29.28% 25.50% 35.06% 21.63% 6.55% 3.88% - -
Total Cost 65,538 49,169 33,276 34,574 28,092 22,731 15,634 26.95%
-
Net Worth 33,978 29,258 26,545 24,345 24,538 15,744 1,358,740 -45.89%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 33,978 29,258 26,545 24,345 24,538 15,744 1,358,740 -45.89%
NOSH 138,403 138,403 138,403 138,403 138,403 126,260 125,925 1.58%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.83% 3.20% 0.53% 1.48% 5.57% 5.94% -2.04% -
ROE 10.56% 4.98% 0.63% 2.99% 7.34% 9.22% -0.03% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.28 36.70 24.17 25.35 21.49 19.14 12.17 26.64%
EPS 2.59 1.05 0.12 0.53 1.43 1.15 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2455 0.2114 0.1918 0.1759 0.1773 0.1247 10.79 -46.73%
Adjusted Per Share Value based on latest NOSH - 138,403
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 49.92 36.44 24.00 25.17 21.34 17.34 10.99 28.66%
EPS 2.57 1.05 0.12 0.52 1.29 1.04 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.2099 0.1904 0.1746 0.176 0.1129 9.7468 -45.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.62 0.30 0.375 0.285 0.46 0.16 0.14 -
P/RPS 1.23 0.82 1.55 1.12 2.14 0.84 1.15 1.12%
P/EPS 23.92 28.48 310.79 54.11 35.35 13.91 -51.85 -
EY 4.18 3.51 0.32 1.85 2.83 7.19 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.42 1.96 1.62 2.59 1.28 0.01 151.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 19/11/15 19/11/14 21/11/13 22/11/12 17/11/11 18/11/10 -
Price 0.66 0.30 0.32 0.29 0.61 0.17 0.11 -
P/RPS 1.31 0.82 1.32 1.14 2.84 0.89 0.90 6.45%
P/EPS 25.47 28.48 265.20 55.06 46.88 14.78 -40.74 -
EY 3.93 3.51 0.38 1.82 2.13 6.76 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.42 1.67 1.65 3.44 1.36 0.01 153.85%

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