[INNITY] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 43.36%
YoY- -59.52%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 46,740 43,080 47,627 46,789 44,096 32,832 38,670 13.50%
PBT 478 -3,064 2,844 881 512 -5,012 2,359 -65.60%
Tax -154 -176 -651 -190 -282 -8 -452 -51.31%
NP 324 -3,240 2,193 690 230 -5,020 1,907 -69.42%
-
NP to SH 304 -3,052 2,406 972 678 -4,440 2,124 -72.73%
-
Tax Rate 32.22% - 22.89% 21.57% 55.08% - 19.16% -
Total Cost 46,416 46,320 45,434 46,098 43,866 37,852 36,763 16.86%
-
Net Worth 26,213 25,493 26,255 24,345 24,179 22,753 23,888 6.40%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 26,213 25,493 26,255 24,345 24,179 22,753 23,888 6.40%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.69% -7.52% 4.60% 1.48% 0.52% -15.29% 4.93% -
ROE 1.16% -11.97% 9.16% 3.99% 2.80% -19.51% 8.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.77 31.13 34.41 33.81 31.86 23.72 27.94 13.50%
EPS 0.22 -2.20 1.74 0.71 0.50 -3.36 1.64 -73.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1894 0.1842 0.1897 0.1759 0.1747 0.1644 0.1726 6.40%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.53 30.90 34.16 33.56 31.63 23.55 27.74 13.51%
EPS 0.22 -2.19 1.73 0.70 0.49 -3.19 1.52 -72.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.1829 0.1883 0.1746 0.1734 0.1632 0.1714 6.37%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.43 0.39 0.29 0.285 0.42 0.55 0.45 -
P/RPS 1.27 1.25 0.84 0.84 1.32 2.32 1.61 -14.66%
P/EPS 195.77 -17.69 16.68 40.58 85.74 -17.14 29.32 255.82%
EY 0.51 -5.65 5.99 2.46 1.17 -5.83 3.41 -71.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.12 1.53 1.62 2.40 3.35 2.61 -8.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 29/05/14 27/02/14 21/11/13 22/08/13 22/05/13 26/02/13 -
Price 0.39 0.47 0.26 0.29 0.32 0.40 0.55 -
P/RPS 1.15 1.51 0.76 0.86 1.00 1.69 1.97 -30.22%
P/EPS 177.56 -21.31 14.96 41.29 65.32 -12.47 35.84 191.46%
EY 0.56 -4.69 6.69 2.42 1.53 -8.02 2.79 -65.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.55 1.37 1.65 1.83 2.43 3.19 -25.34%

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