[INNITY] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 94.68%
YoY- -126.32%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 113,721 106,380 103,460 103,032 92,317 87,776 85,252 21.15%
PBT 2,945 214 -584 -230 -7,304 -12,386 -17,520 -
Tax -1,589 -1,086 -308 -1,094 -193 200 708 -
NP 1,356 -872 -892 -1,324 -7,497 -12,186 -16,812 -
-
NP to SH 1,725 -360 736 -329 -6,188 -10,444 -14,716 -
-
Tax Rate 53.96% 507.48% - - - - - -
Total Cost 112,365 107,252 104,352 104,356 99,814 99,962 102,064 6.61%
-
Net Worth 36,628 35,356 35,559 35,248 31,562 31,053 32,511 8.26%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 36,628 35,356 35,559 35,248 31,562 31,053 32,511 8.26%
NOSH 139,403 139,403 139,403 139,103 139,103 139,103 139,103 0.14%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.19% -0.82% -0.86% -1.29% -8.12% -13.88% -19.72% -
ROE 4.71% -1.02% 2.07% -0.93% -19.61% -33.63% -45.26% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 81.65 76.42 74.37 74.07 66.37 63.09 61.31 21.02%
EPS 1.24 -0.26 -0.20 -0.24 -4.45 -7.50 -10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 0.254 0.2556 0.2534 0.2269 0.2232 0.2338 8.15%
Adjusted Per Share Value based on latest NOSH - 139,103
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 81.58 76.31 74.22 73.91 66.22 62.97 61.15 21.16%
EPS 1.24 -0.26 0.53 -0.24 -4.44 -7.49 -10.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2628 0.2536 0.2551 0.2529 0.2264 0.2228 0.2332 8.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.575 0.60 0.495 0.385 0.315 0.405 0.325 -
P/RPS 0.70 0.79 0.67 0.52 0.47 0.64 0.53 20.35%
P/EPS 46.42 -232.00 93.57 -162.78 -7.08 -5.40 -3.07 -
EY 2.15 -0.43 1.07 -0.61 -14.12 -18.53 -32.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.36 1.94 1.52 1.39 1.81 1.39 35.36%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 26/08/21 25/05/21 25/02/21 24/11/20 24/08/20 17/06/20 -
Price 0.48 0.63 0.00 0.41 0.385 0.35 0.42 -
P/RPS 0.59 0.82 0.00 0.55 0.58 0.55 0.69 -9.90%
P/EPS 38.75 -243.59 0.00 -173.35 -8.65 -4.66 -3.97 -
EY 2.58 -0.41 0.00 -0.58 -11.55 -21.45 -25.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.48 0.00 1.62 1.70 1.57 1.80 1.10%

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