[INNITY] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 145.88%
YoY- 113.89%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 32,221 29,276 26,016 22,948 20,428 19,688 19,112 41.60%
PBT 1,990 486 -1,896 356 -390 70 552 134.92%
Tax -77 -52 0 -87 -26 0 0 -
NP 1,913 434 -1,896 269 -417 70 552 128.83%
-
NP to SH 1,936 418 -1,860 208 -453 36 444 166.66%
-
Tax Rate 3.87% 10.70% - 24.44% - 0.00% 0.00% -
Total Cost 30,308 28,842 27,912 22,679 20,845 19,618 18,560 38.62%
-
Net Worth 15,744 14,076 13,698 1,383,811 1,358,739 20,087 13,825 9.04%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 15,744 14,076 13,698 1,383,811 1,358,739 20,087 13,825 9.04%
NOSH 126,260 122,941 125,675 122,352 125,925 180,000 123,333 1.57%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.94% 1.48% -7.29% 1.17% -2.04% 0.36% 2.89% -
ROE 12.30% 2.97% -13.58% 0.02% -0.03% 0.18% 3.21% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.52 23.81 20.70 18.76 16.22 10.94 15.50 39.39%
EPS 1.53 0.34 -1.48 0.17 -0.36 0.02 0.36 162.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1145 0.109 11.31 10.79 0.1116 0.1121 7.35%
Adjusted Per Share Value based on latest NOSH - 124,545
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.11 21.00 18.66 16.46 14.65 14.12 13.71 41.59%
EPS 1.39 0.30 -1.33 0.15 -0.33 0.03 0.32 165.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.101 0.0983 9.9267 9.7468 0.1441 0.0992 8.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.16 0.13 0.11 0.09 0.14 0.14 0.16 -
P/RPS 0.63 0.55 0.53 0.48 0.86 1.28 1.03 -27.92%
P/EPS 10.43 38.24 -7.43 52.94 -38.89 700.00 44.44 -61.91%
EY 9.58 2.62 -13.45 1.89 -2.57 0.14 2.25 162.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.14 1.01 0.01 0.01 1.25 1.43 -7.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 19/05/11 24/02/11 18/11/10 19/08/10 21/05/10 -
Price 0.17 0.14 0.14 0.12 0.11 0.14 0.14 -
P/RPS 0.67 0.59 0.68 0.64 0.68 1.28 0.90 -17.84%
P/EPS 11.09 41.18 -9.46 70.59 -30.56 700.00 38.89 -56.64%
EY 9.02 2.43 -10.57 1.42 -3.27 0.14 2.57 130.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.22 1.28 0.01 0.01 1.25 1.25 5.77%

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