[INNITY] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 162.22%
YoY- -73.23%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 27,252 34,752 33,794 30,154 31,095 27,720 26,055 0.75%
PBT 487 3,305 5,248 1,731 5,439 5,383 1,048 -11.98%
Tax -72 -1,005 -949 -367 -1,100 -343 -166 -12.99%
NP 415 2,300 4,299 1,364 4,339 5,040 882 -11.80%
-
NP to SH 406 2,071 4,312 1,041 3,889 4,691 750 -9.71%
-
Tax Rate 14.78% 30.41% 18.08% 21.20% 20.22% 6.37% 15.84% -
Total Cost 26,837 32,452 29,495 28,790 26,756 22,680 25,173 1.07%
-
Net Worth 39,548 38,780 35,248 35,899 34,330 34,337 35,403 1.86%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 39,548 38,780 35,248 35,899 34,330 34,337 35,403 1.86%
NOSH 139,403 139,403 139,103 139,103 138,803 138,403 138,403 0.12%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.52% 6.62% 12.72% 4.52% 13.95% 18.18% 3.39% -
ROE 1.03% 5.34% 12.23% 2.90% 11.33% 13.66% 2.12% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 19.55 24.94 24.29 21.69 22.44 20.03 18.83 0.62%
EPS 0.29 1.49 3.10 0.75 2.81 3.39 0.54 -9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2837 0.2783 0.2534 0.2582 0.2478 0.2481 0.2558 1.73%
Adjusted Per Share Value based on latest NOSH - 139,103
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 19.55 24.93 24.24 21.63 22.31 19.88 18.69 0.75%
EPS 0.29 1.49 3.09 0.75 2.79 3.37 0.54 -9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2837 0.2782 0.2529 0.2575 0.2463 0.2463 0.254 1.85%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.415 0.515 0.385 0.445 0.695 0.65 0.615 -
P/RPS 2.12 2.07 1.58 2.05 3.10 3.25 3.27 -6.96%
P/EPS 142.49 34.65 12.42 59.43 24.76 19.18 113.49 3.86%
EY 0.70 2.89 8.05 1.68 4.04 5.21 0.88 -3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.85 1.52 1.72 2.80 2.62 2.40 -7.94%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 24/02/22 25/02/21 21/02/20 21/02/19 22/02/18 23/02/17 -
Price 0.42 0.45 0.41 0.435 0.60 0.57 0.86 -
P/RPS 2.15 1.80 1.69 2.01 2.67 2.85 4.57 -11.80%
P/EPS 144.21 30.28 13.23 58.10 21.37 16.82 158.70 -1.58%
EY 0.69 3.30 7.56 1.72 4.68 5.95 0.63 1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.62 1.62 1.68 2.42 2.30 3.36 -12.76%

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