[INNITY] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 38.01%
YoY- 868.8%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 46,894 49,067 38,677 35,607 24,674 15,041 10,399 28.52%
PBT 1,457 3,402 935 2,945 -257 -998 19 106.05%
Tax -696 -740 -424 -175 -87 0 0 -
NP 761 2,662 511 2,770 -344 -998 19 84.91%
-
NP to SH 695 2,782 841 2,883 -375 -1,010 38 62.28%
-
Tax Rate 47.77% 21.75% 45.35% 5.94% - - 0.00% -
Total Cost 46,133 46,405 38,166 32,837 25,018 16,039 10,380 28.20%
-
Net Worth 26,476 25,493 22,753 0 13,698 13,825 1,520,566 -49.07%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 26,476 25,493 22,753 0 13,698 13,825 1,520,566 -49.07%
NOSH 138,403 138,403 138,403 123,571 125,675 123,333 125,666 1.62%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.62% 5.43% 1.32% 7.78% -1.39% -6.64% 0.18% -
ROE 2.62% 10.91% 3.70% 0.00% -2.74% -7.31% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 33.88 35.45 27.95 28.81 19.63 12.20 8.28 26.45%
EPS 0.50 2.01 0.61 2.33 -0.30 -0.82 0.03 59.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1913 0.1842 0.1644 0.00 0.109 0.1121 12.10 -49.88%
Adjusted Per Share Value based on latest NOSH - 123,571
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 33.64 35.20 27.74 25.54 17.70 10.79 7.46 28.51%
EPS 0.50 2.00 0.60 2.07 -0.27 -0.72 0.03 59.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.1829 0.1632 0.00 0.0983 0.0992 10.9077 -49.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.36 0.39 0.55 0.31 0.11 0.16 0.23 -
P/RPS 1.06 1.10 1.97 1.08 0.56 1.31 2.78 -14.83%
P/EPS 71.69 19.40 90.51 13.29 -36.86 -19.54 760.61 -32.52%
EY 1.39 5.15 1.10 7.53 -2.71 -5.12 0.13 48.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.12 3.35 0.00 1.01 1.43 0.02 113.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 29/05/14 22/05/13 24/05/12 19/05/11 21/05/10 22/05/09 -
Price 0.36 0.47 0.40 0.31 0.14 0.14 0.24 -
P/RPS 1.06 1.33 1.43 1.08 0.71 1.15 2.90 -15.43%
P/EPS 71.69 23.38 65.83 13.29 -46.92 -17.10 793.68 -33.00%
EY 1.39 4.28 1.52 7.53 -2.13 -5.85 0.13 48.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.55 2.43 0.00 1.28 1.25 0.02 113.15%

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