[INNITY] QoQ Annualized Quarter 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- -7.5%
YoY- 24.04%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 44,096 32,832 38,670 39,664 40,370 33,968 33,619 19.84%
PBT 512 -5,012 2,359 2,362 2,622 1,276 2,152 -61.63%
Tax -282 -8 -452 -154 -144 -120 -145 55.87%
NP 230 -5,020 1,907 2,208 2,478 1,156 2,007 -76.43%
-
NP to SH 678 -4,440 2,124 2,401 2,596 1,316 2,088 -52.78%
-
Tax Rate 55.08% - 19.16% 6.52% 5.49% 9.40% 6.74% -
Total Cost 43,866 37,852 36,763 37,456 37,892 32,812 31,612 24.43%
-
Net Worth 24,179 22,753 23,888 24,538 17,869 0 15,720 33.28%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 24,179 22,753 23,888 24,538 17,869 0 15,720 33.28%
NOSH 138,403 138,403 138,403 138,403 126,019 123,571 126,063 6.42%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.52% -15.29% 4.93% 5.57% 6.14% 3.40% 5.97% -
ROE 2.80% -19.51% 8.89% 9.79% 14.53% 0.00% 13.28% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.86 23.72 27.94 28.66 32.03 27.49 26.67 12.59%
EPS 0.50 -3.36 1.64 1.91 2.06 0.96 1.66 -55.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.1644 0.1726 0.1773 0.1418 0.00 0.1247 25.22%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.63 23.55 27.74 28.45 28.96 24.37 24.12 19.82%
EPS 0.49 -3.19 1.52 1.72 1.86 0.94 1.50 -52.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1734 0.1632 0.1714 0.176 0.1282 0.00 0.1128 33.23%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.42 0.55 0.45 0.46 0.40 0.31 0.20 -
P/RPS 1.32 2.32 1.61 1.61 1.25 1.13 0.75 45.82%
P/EPS 85.74 -17.14 29.32 26.51 19.42 29.11 12.08 269.76%
EY 1.17 -5.83 3.41 3.77 5.15 3.44 8.28 -72.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.35 2.61 2.59 2.82 0.00 1.60 31.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 22/05/13 26/02/13 22/11/12 23/08/12 24/05/12 27/02/12 -
Price 0.32 0.40 0.55 0.61 0.47 0.31 0.19 -
P/RPS 1.00 1.69 1.97 2.13 1.47 1.13 0.71 25.67%
P/EPS 65.32 -12.47 35.84 35.16 22.82 29.11 11.47 219.23%
EY 1.53 -8.02 2.79 2.84 4.38 3.44 8.72 -68.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.43 3.19 3.44 3.31 0.00 1.52 13.18%

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