[INNITY] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 147.53%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 44,602 46,740 43,080 47,627 46,789 44,096 32,832 22.63%
PBT 361 478 -3,064 2,844 881 512 -5,012 -
Tax -126 -154 -176 -651 -190 -282 -8 527.27%
NP 234 324 -3,240 2,193 690 230 -5,020 -
-
NP to SH 222 304 -3,052 2,406 972 678 -4,440 -
-
Tax Rate 34.90% 32.22% - 22.89% 21.57% 55.08% - -
Total Cost 44,368 46,416 46,320 45,434 46,098 43,866 37,852 11.15%
-
Net Worth 26,545 26,213 25,493 26,255 24,345 24,179 22,753 10.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 26,545 26,213 25,493 26,255 24,345 24,179 22,753 10.81%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.53% 0.69% -7.52% 4.60% 1.48% 0.52% -15.29% -
ROE 0.84% 1.16% -11.97% 9.16% 3.99% 2.80% -19.51% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.23 33.77 31.13 34.41 33.81 31.86 23.72 22.65%
EPS 0.16 0.22 -2.20 1.74 0.71 0.50 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1918 0.1894 0.1842 0.1897 0.1759 0.1747 0.1644 10.81%
Adjusted Per Share Value based on latest NOSH - 138,403
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.00 33.53 30.90 34.16 33.56 31.63 23.55 22.65%
EPS 0.16 0.22 -2.19 1.73 0.70 0.49 -3.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1904 0.188 0.1829 0.1883 0.1746 0.1734 0.1632 10.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.375 0.43 0.39 0.29 0.285 0.42 0.55 -
P/RPS 1.16 1.27 1.25 0.84 0.84 1.32 2.32 -36.97%
P/EPS 233.09 195.77 -17.69 16.68 40.58 85.74 -17.14 -
EY 0.43 0.51 -5.65 5.99 2.46 1.17 -5.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.27 2.12 1.53 1.62 2.40 3.35 -30.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 25/08/14 29/05/14 27/02/14 21/11/13 22/08/13 22/05/13 -
Price 0.32 0.39 0.47 0.26 0.29 0.32 0.40 -
P/RPS 0.99 1.15 1.51 0.76 0.86 1.00 1.69 -29.96%
P/EPS 198.90 177.56 -21.31 14.96 41.29 65.32 -12.47 -
EY 0.50 0.56 -4.69 6.69 2.42 1.53 -8.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.06 2.55 1.37 1.65 1.83 2.43 -22.10%

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