[INNITY] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 3166.67%
YoY- -70.78%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 27,720 26,055 23,773 10,793 12,535 8,922 9,453 19.61%
PBT 5,383 1,048 2,253 967 2,183 587 659 41.86%
Tax -343 -166 -801 -475 -508 -336 -87 25.66%
NP 5,040 882 1,452 492 1,675 251 572 43.66%
-
NP to SH 4,691 750 1,477 490 1,677 323 636 39.47%
-
Tax Rate 6.37% 15.84% 35.55% 49.12% 23.27% 57.24% 13.20% -
Total Cost 22,680 25,173 22,321 10,301 10,860 8,671 8,881 16.89%
-
Net Worth 34,337 35,403 30,573 27,154 26,255 23,888 15,681 13.94%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 34,337 35,403 30,573 27,154 26,255 23,888 15,681 13.94%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 125,753 1.60%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.18% 3.39% 6.11% 4.56% 13.36% 2.81% 6.05% -
ROE 13.66% 2.12% 4.83% 1.80% 6.39% 1.35% 4.06% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.03 18.83 17.18 7.80 9.06 6.45 7.52 17.71%
EPS 3.39 0.54 1.07 0.35 1.21 0.25 0.51 37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2481 0.2558 0.2209 0.1962 0.1897 0.1726 0.1247 12.13%
Adjusted Per Share Value based on latest NOSH - 138,403
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 19.88 18.69 17.05 7.74 8.99 6.40 6.78 19.61%
EPS 3.37 0.54 1.06 0.35 1.20 0.23 0.46 39.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2463 0.254 0.2193 0.1948 0.1883 0.1714 0.1125 13.93%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.65 0.615 0.32 0.36 0.29 0.45 0.20 -
P/RPS 3.25 3.27 1.86 4.62 3.20 6.98 2.66 3.39%
P/EPS 19.18 113.49 29.99 101.68 23.93 192.82 39.55 -11.35%
EY 5.21 0.88 3.33 0.98 4.18 0.52 2.53 12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.40 1.45 1.83 1.53 2.61 1.60 8.55%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 25/02/16 26/02/15 27/02/14 26/02/13 27/02/12 -
Price 0.57 0.86 0.44 0.36 0.26 0.55 0.19 -
P/RPS 2.85 4.57 2.56 4.62 2.87 8.53 2.53 2.00%
P/EPS 16.82 158.70 41.23 101.68 21.46 235.67 37.57 -12.52%
EY 5.95 0.63 2.43 0.98 4.66 0.42 2.66 14.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 3.36 1.99 1.83 1.37 3.19 1.52 7.14%

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