[INNITY] YoY 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- 84.15%
YoY- 447.21%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 10,082 13,044 9,563 9,528 5,477 3,580 2,651 24.92%
PBT 32 405 461 1,250 -328 -375 235 -28.26%
Tax -18 -2 -44 -32 -20 0 -13 5.57%
NP 14 403 417 1,218 -348 -375 222 -36.89%
-
NP to SH 15 390 503 1,243 -358 -382 168 -33.13%
-
Tax Rate 56.25% 0.49% 9.54% 2.56% - - 5.53% -
Total Cost 10,068 12,641 9,146 8,310 5,825 3,955 2,429 26.72%
-
Net Worth 26,545 24,345 24,538 15,656 1,379,578 14,261 3,917 37.54%
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 15,656 1,379,578 14,261 3,917 37.54%
NOSH 138,403 138,403 138,403 125,555 127,857 127,333 31,698 27.83%
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 0.14% 3.09% 4.36% 12.78% -6.35% -10.47% 8.37% -
ROE 0.06% 1.60% 2.05% 7.94% -0.03% -2.68% 4.29% -
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 7.28 9.42 6.91 7.59 4.28 2.81 8.36 -2.27%
EPS 0.01 0.28 0.40 0.99 -0.28 -0.30 0.53 -48.38%
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 7.23 9.36 6.86 6.83 3.93 2.57 1.90 24.93%
EPS 0.01 0.28 0.36 0.89 -0.26 -0.27 0.12 -33.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1904 0.1746 0.176 0.1123 9.8963 0.1023 0.0281 37.54%
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 5.15 3.02 6.66 2.11 3.27 6.05 3.23 8.08%
P/EPS 3,460.09 101.14 126.57 16.16 -50.00 -56.67 50.94 101.92%
EY 0.03 0.99 0.79 6.19 -2.00 -1.76 1.96 -50.15%
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 4.39 3.08 8.83 2.24 2.57 6.05 2.75 8.10%
P/EPS 2,952.61 102.92 167.85 17.17 -39.29 -56.67 43.40 101.98%
EY 0.03 0.97 0.60 5.82 -2.55 -1.76 2.30 -51.46%
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