[INNITY] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.2%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 61,587 44,865 44,014 39,492 31,793 19,311 12,515 30.40%
PBT 3,147 2,525 1,248 2,579 2,141 -251 -1,458 -
Tax -1,031 -650 -479 -203 -125 -20 13 -
NP 2,116 1,875 769 2,376 2,016 -271 -1,445 -
-
NP to SH 1,948 1,873 1,052 2,593 1,994 -324 -1,347 -
-
Tax Rate 32.76% 25.74% 38.38% 7.87% 5.84% - - -
Total Cost 59,471 42,990 43,245 37,116 29,777 19,582 13,960 27.30%
-
Net Worth 29,258 26,545 24,345 24,538 15,656 1,379,578 14,261 12.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 29,258 26,545 24,345 24,538 15,656 1,379,578 14,261 12.71%
NOSH 138,403 138,403 138,403 138,403 125,555 127,857 127,333 1.39%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.44% 4.18% 1.75% 6.02% 6.34% -1.40% -11.55% -
ROE 6.66% 7.06% 4.32% 10.57% 12.74% -0.02% -9.45% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.50 32.42 31.80 28.53 25.32 15.10 9.83 28.60%
EPS 1.41 1.35 0.76 1.87 1.59 -0.25 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2114 0.1918 0.1759 0.1773 0.1247 10.79 0.112 11.16%
Adjusted Per Share Value based on latest NOSH - 138,403
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.18 32.18 31.57 28.33 22.81 13.85 8.98 30.39%
EPS 1.40 1.34 0.75 1.86 1.43 -0.23 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.1904 0.1746 0.176 0.1123 9.8963 0.1023 12.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.30 0.375 0.285 0.46 0.16 0.14 0.17 -
P/RPS 0.67 1.16 0.90 1.61 0.63 0.93 1.73 -14.61%
P/EPS 21.31 27.71 37.50 24.55 10.07 -55.25 -16.07 -
EY 4.69 3.61 2.67 4.07 9.93 -1.81 -6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.96 1.62 2.59 1.28 0.01 1.52 -1.12%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 19/11/14 21/11/13 22/11/12 17/11/11 18/11/10 19/11/09 -
Price 0.30 0.32 0.29 0.61 0.17 0.11 0.17 -
P/RPS 0.67 0.99 0.91 2.14 0.67 0.73 1.73 -14.61%
P/EPS 21.31 23.65 38.15 32.56 10.70 -43.41 -16.07 -
EY 4.69 4.23 2.62 3.07 9.34 -2.30 -6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.67 1.65 3.44 1.36 0.01 1.52 -1.12%

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