[INNITY] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -50.13%
YoY- -1515.0%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 19,112 13,047 12,076 10,954 11,136 7,615 5,542 128.43%
PBT 552 -1,556 -2,130 -2,446 -1,680 439 398 24.39%
Tax 0 0 0 0 0 0 -17 -
NP 552 -1,556 -2,130 -2,446 -1,680 439 381 28.06%
-
NP to SH 444 -1,498 -2,018 -2,264 -1,508 416 332 21.40%
-
Tax Rate 0.00% - - - - 0.00% 4.27% -
Total Cost 18,560 14,603 14,206 13,400 12,816 7,176 5,161 134.90%
-
Net Worth 13,825 1,403,606 14,130 1,445,186 1,520,566 10,081 6,155 71.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 13,825 1,403,606 14,130 1,445,186 1,520,566 10,081 6,155 71.59%
NOSH 123,333 125,546 126,166 125,777 125,666 81,568 49,799 83.15%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.89% -11.93% -17.64% -22.33% -15.09% 5.76% 6.88% -
ROE 3.21% -0.11% -14.29% -0.16% -0.10% 4.13% 5.39% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.50 10.39 9.57 8.71 8.86 9.34 11.13 24.73%
EPS 0.36 -1.19 -1.60 -1.80 -1.20 0.51 0.67 -33.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1121 11.18 0.112 11.49 12.10 0.1236 0.1236 -6.30%
Adjusted Per Share Value based on latest NOSH - 125,833
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.71 9.36 8.66 7.86 7.99 5.46 3.98 128.26%
EPS 0.32 -1.07 -1.45 -1.62 -1.08 0.30 0.24 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 10.0687 0.1014 10.3669 10.9077 0.0723 0.0442 71.50%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.16 0.16 0.17 0.20 0.23 0.22 0.27 -
P/RPS 1.03 1.54 1.78 2.30 2.60 2.36 2.43 -43.60%
P/EPS 44.44 -13.41 -10.63 -11.11 -19.17 43.14 40.50 6.39%
EY 2.25 -7.46 -9.41 -9.00 -5.22 2.32 2.47 -6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.01 1.52 0.02 0.02 1.78 2.18 -24.52%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 11/02/10 19/11/09 19/08/09 22/05/09 27/02/09 21/11/08 -
Price 0.14 0.15 0.17 0.20 0.24 0.29 0.23 -
P/RPS 0.90 1.44 1.78 2.30 2.71 3.11 2.07 -42.63%
P/EPS 38.89 -12.57 -10.63 -11.11 -20.00 56.86 34.50 8.32%
EY 2.57 -7.95 -9.41 -9.00 -5.00 1.76 2.90 -7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.01 1.52 0.02 0.02 2.35 1.86 -23.29%

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