[INNITY] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -36.97%
YoY- 170.75%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 38,670 39,664 40,370 33,968 33,619 32,221 29,276 20.28%
PBT 2,359 2,362 2,622 1,276 2,152 1,990 486 185.30%
Tax -452 -154 -144 -120 -145 -77 -52 319.99%
NP 1,907 2,208 2,478 1,156 2,007 1,913 434 167.07%
-
NP to SH 2,124 2,401 2,596 1,316 2,088 1,936 418 194.11%
-
Tax Rate 19.16% 6.52% 5.49% 9.40% 6.74% 3.87% 10.70% -
Total Cost 36,763 37,456 37,892 32,812 31,612 30,308 28,842 17.47%
-
Net Worth 23,888 24,538 17,869 0 15,720 15,744 14,076 42.04%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 23,888 24,538 17,869 0 15,720 15,744 14,076 42.04%
NOSH 138,403 138,403 126,019 123,571 126,063 126,260 122,941 8.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.93% 5.57% 6.14% 3.40% 5.97% 5.94% 1.48% -
ROE 8.89% 9.79% 14.53% 0.00% 13.28% 12.30% 2.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.94 28.66 32.03 27.49 26.67 25.52 23.81 11.19%
EPS 1.64 1.91 2.06 0.96 1.66 1.53 0.34 184.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1726 0.1773 0.1418 0.00 0.1247 0.1247 0.1145 31.30%
Adjusted Per Share Value based on latest NOSH - 123,571
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.74 28.45 28.96 24.37 24.12 23.11 21.00 20.28%
EPS 1.52 1.72 1.86 0.94 1.50 1.39 0.30 193.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.176 0.1282 0.00 0.1128 0.1129 0.101 42.04%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.45 0.46 0.40 0.31 0.20 0.16 0.13 -
P/RPS 1.61 1.61 1.25 1.13 0.75 0.63 0.55 103.96%
P/EPS 29.32 26.51 19.42 29.11 12.08 10.43 38.24 -16.16%
EY 3.41 3.77 5.15 3.44 8.28 9.58 2.62 19.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.59 2.82 0.00 1.60 1.28 1.14 73.27%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 23/08/12 24/05/12 27/02/12 17/11/11 18/08/11 -
Price 0.55 0.61 0.47 0.31 0.19 0.17 0.14 -
P/RPS 1.97 2.13 1.47 1.13 0.71 0.67 0.59 122.58%
P/EPS 35.84 35.16 22.82 29.11 11.47 11.09 41.18 -8.80%
EY 2.79 2.84 4.38 3.44 8.72 9.02 2.43 9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.44 3.31 0.00 1.52 1.36 1.22 89.24%

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