[INNITY] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -994.23%
YoY- -518.92%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,619 32,221 29,276 26,016 22,948 20,428 19,688 42.72%
PBT 2,152 1,990 486 -1,896 356 -390 70 875.25%
Tax -145 -77 -52 0 -87 -26 0 -
NP 2,007 1,913 434 -1,896 269 -417 70 831.06%
-
NP to SH 2,088 1,936 418 -1,860 208 -453 36 1387.32%
-
Tax Rate 6.74% 3.87% 10.70% - 24.44% - 0.00% -
Total Cost 31,612 30,308 28,842 27,912 22,679 20,845 19,618 37.32%
-
Net Worth 15,720 15,744 14,076 13,698 1,383,811 1,358,739 20,087 -15.03%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,720 15,744 14,076 13,698 1,383,811 1,358,739 20,087 -15.03%
NOSH 126,063 126,260 122,941 125,675 122,352 125,925 180,000 -21.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.97% 5.94% 1.48% -7.29% 1.17% -2.04% 0.36% -
ROE 13.28% 12.30% 2.97% -13.58% 0.02% -0.03% 0.18% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.67 25.52 23.81 20.70 18.76 16.22 10.94 80.84%
EPS 1.66 1.53 0.34 -1.48 0.17 -0.36 0.02 1787.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1247 0.1145 0.109 11.31 10.79 0.1116 7.65%
Adjusted Per Share Value based on latest NOSH - 125,675
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.12 23.11 21.00 18.66 16.46 14.65 14.12 42.75%
EPS 1.50 1.39 0.30 -1.33 0.15 -0.33 0.03 1247.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.1129 0.101 0.0983 9.9267 9.7468 0.1441 -15.02%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.16 0.13 0.11 0.09 0.14 0.14 -
P/RPS 0.75 0.63 0.55 0.53 0.48 0.86 1.28 -29.90%
P/EPS 12.08 10.43 38.24 -7.43 52.94 -38.89 700.00 -93.27%
EY 8.28 9.58 2.62 -13.45 1.89 -2.57 0.14 1406.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.28 1.14 1.01 0.01 0.01 1.25 17.83%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 17/11/11 18/08/11 19/05/11 24/02/11 18/11/10 19/08/10 -
Price 0.19 0.17 0.14 0.14 0.12 0.11 0.14 -
P/RPS 0.71 0.67 0.59 0.68 0.64 0.68 1.28 -32.41%
P/EPS 11.47 11.09 41.18 -9.46 70.59 -30.56 700.00 -93.50%
EY 8.72 9.02 2.43 -10.57 1.42 -3.27 0.14 1459.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.36 1.22 1.28 0.01 0.01 1.25 13.88%

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