[INNITY] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 330.0%
YoY- 419.2%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 26,055 23,773 10,793 12,535 8,922 9,453 7,627 22.69%
PBT 1,048 2,253 967 2,183 587 659 649 8.30%
Tax -166 -801 -475 -508 -336 -87 -67 16.30%
NP 882 1,452 492 1,675 251 572 582 7.16%
-
NP to SH 750 1,477 490 1,677 323 636 548 5.36%
-
Tax Rate 15.84% 35.55% 49.12% 23.27% 57.24% 13.20% 10.32% -
Total Cost 25,173 22,321 10,301 10,860 8,671 8,881 7,045 23.62%
-
Net Worth 35,403 30,573 27,154 26,255 23,888 15,681 1,408,609 -45.84%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 35,403 30,573 27,154 26,255 23,888 15,681 1,408,609 -45.84%
NOSH 138,403 138,403 138,403 138,403 138,403 125,753 124,545 1.77%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.39% 6.11% 4.56% 13.36% 2.81% 6.05% 7.63% -
ROE 2.12% 4.83% 1.80% 6.39% 1.35% 4.06% 0.04% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.83 17.18 7.80 9.06 6.45 7.52 6.12 20.58%
EPS 0.54 1.07 0.35 1.21 0.25 0.51 0.44 3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2558 0.2209 0.1962 0.1897 0.1726 0.1247 11.31 -46.79%
Adjusted Per Share Value based on latest NOSH - 138,403
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.69 17.05 7.74 8.99 6.40 6.78 5.47 22.70%
EPS 0.54 1.06 0.35 1.20 0.23 0.46 0.39 5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2193 0.1948 0.1883 0.1714 0.1125 10.1046 -45.84%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.615 0.32 0.36 0.29 0.45 0.20 0.09 -
P/RPS 3.27 1.86 4.62 3.20 6.98 2.66 1.47 14.24%
P/EPS 113.49 29.99 101.68 23.93 192.82 39.55 20.45 33.02%
EY 0.88 3.33 0.98 4.18 0.52 2.53 4.89 -24.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.45 1.83 1.53 2.61 1.60 0.01 149.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 26/02/15 27/02/14 26/02/13 27/02/12 24/02/11 -
Price 0.86 0.44 0.36 0.26 0.55 0.19 0.12 -
P/RPS 4.57 2.56 4.62 2.87 8.53 2.53 1.96 15.13%
P/EPS 158.70 41.23 101.68 21.46 235.67 37.57 27.27 34.08%
EY 0.63 2.43 0.98 4.66 0.42 2.66 3.67 -25.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 1.99 1.83 1.37 3.19 1.52 0.01 163.43%

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