[INNITY] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 101.3%
YoY- 346.73%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 106,934 101,624 95,651 74,566 44,245 47,627 38,670 18.46%
PBT 4,121 2,155 6,786 4,433 1,238 2,844 2,359 9.73%
Tax -1,938 -993 -1,846 -1,357 -570 -651 -452 27.44%
NP 2,183 1,162 4,940 3,076 668 2,193 1,907 2.27%
-
NP to SH 1,450 1,210 4,337 2,935 657 2,406 2,124 -6.16%
-
Tax Rate 47.03% 46.08% 27.20% 30.61% 46.04% 22.89% 19.16% -
Total Cost 104,751 100,462 90,711 71,490 43,577 45,434 36,763 19.05%
-
Net Worth 34,330 34,337 35,403 30,573 27,154 26,255 23,888 6.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 34,330 34,337 35,403 30,573 27,154 26,255 23,888 6.22%
NOSH 138,803 138,403 138,403 138,403 138,403 138,403 138,403 0.04%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.04% 1.14% 5.16% 4.13% 1.51% 4.60% 4.93% -
ROE 4.22% 3.52% 12.25% 9.60% 2.42% 9.16% 8.89% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 77.19 73.43 69.11 53.88 31.97 34.41 27.94 18.44%
EPS 1.05 0.87 3.13 2.12 0.47 1.74 1.64 -7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2478 0.2481 0.2558 0.2209 0.1962 0.1897 0.1726 6.20%
Adjusted Per Share Value based on latest NOSH - 138,403
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 76.71 72.90 68.61 53.49 31.74 34.16 27.74 18.46%
EPS 1.04 0.87 3.11 2.11 0.47 1.73 1.52 -6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2463 0.2463 0.254 0.2193 0.1948 0.1883 0.1714 6.22%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.695 0.65 0.615 0.32 0.36 0.29 0.45 -
P/RPS 0.90 0.89 0.89 0.59 1.13 0.84 1.61 -9.23%
P/EPS 66.40 74.35 19.63 15.09 75.84 16.68 29.32 14.58%
EY 1.51 1.35 5.10 6.63 1.32 5.99 3.41 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.62 2.40 1.45 1.83 1.53 2.61 1.17%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 22/02/18 23/02/17 25/02/16 26/02/15 27/02/14 26/02/13 -
Price 0.60 0.57 0.86 0.44 0.36 0.26 0.55 -
P/RPS 0.78 0.78 1.24 0.82 1.13 0.76 1.97 -14.30%
P/EPS 57.33 65.20 27.44 20.75 75.84 14.96 35.84 8.14%
EY 1.74 1.53 3.64 4.82 1.32 6.69 2.79 -7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.30 3.36 1.99 1.83 1.37 3.19 -4.49%

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