[INNITY] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.21%
YoY- -460.96%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 38,961 33,619 22,948 13,047 7,615 50.35%
PBT 2,507 2,152 355 -1,556 439 54.54%
Tax -452 -145 -87 0 0 -
NP 2,055 2,007 268 -1,556 439 47.05%
-
NP to SH 2,280 2,089 201 -1,498 415 53.05%
-
Tax Rate 18.03% 6.74% 24.51% - 0.00% -
Total Cost 36,906 31,612 22,680 14,603 7,176 50.55%
-
Net Worth 23,888 15,681 1,408,609 1,118,000 3,894 57.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 23,888 15,681 1,408,609 1,118,000 3,894 57.32%
NOSH 138,403 125,753 124,545 100,000 31,509 44.73%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.27% 5.97% 1.17% -11.93% 5.76% -
ROE 9.54% 13.32% 0.01% -0.13% 10.66% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 28.15 26.73 18.43 13.05 24.17 3.88%
EPS 1.65 1.66 0.16 -1.50 1.32 5.73%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1726 0.1247 11.31 11.18 0.1236 8.70%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 27.95 24.12 16.46 9.36 5.46 50.37%
EPS 1.64 1.50 0.14 -1.07 0.30 52.86%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.1125 10.1046 8.0199 0.0279 57.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.45 0.20 0.09 0.16 0.22 -
P/RPS 1.60 0.75 0.49 1.23 0.91 15.14%
P/EPS 27.32 12.04 55.77 -10.68 16.70 13.08%
EY 3.66 8.31 1.79 -9.36 5.99 -11.58%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.60 0.01 0.01 1.78 10.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/13 27/02/12 24/02/11 11/02/10 - -
Price 0.55 0.19 0.12 0.15 0.00 -
P/RPS 1.95 0.71 0.65 1.15 0.00 -
P/EPS 33.39 11.44 74.36 -10.01 0.00 -
EY 3.00 8.74 1.34 -9.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 1.52 0.01 0.01 0.00 -

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