[INNITY] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1988.89%
YoY- 77.54%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 14,638 6,504 22,948 15,321 9,844 4,778 13,047 7.99%
PBT 243 -474 356 -293 35 138 -1,556 -
Tax -26 0 -87 -20 0 0 0 -
NP 217 -474 269 -313 35 138 -1,556 -
-
NP to SH 209 -465 208 -340 18 111 -1,498 -
-
Tax Rate 10.70% - 24.44% - 0.00% 0.00% - -
Total Cost 14,421 6,978 22,679 15,634 9,809 4,640 14,603 -0.83%
-
Net Worth 14,076 13,698 1,383,811 1,358,740 20,087 13,825 1,403,606 -95.38%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 14,076 13,698 1,383,811 1,358,740 20,087 13,825 1,403,606 -95.38%
NOSH 122,941 125,675 122,352 125,925 180,000 123,333 125,546 -1.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.48% -7.29% 1.17% -2.04% 0.36% 2.89% -11.93% -
ROE 1.48% -3.39% 0.02% -0.03% 0.09% 0.80% -0.11% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.91 5.18 18.76 12.17 5.47 3.87 10.39 9.55%
EPS 0.17 -0.37 0.17 -0.27 0.01 0.09 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.109 11.31 10.79 0.1116 0.1121 11.18 -95.32%
Adjusted Per Share Value based on latest NOSH - 127,857
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.50 4.67 16.46 10.99 7.06 3.43 9.36 7.98%
EPS 0.15 -0.33 0.15 -0.24 0.01 0.08 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.0983 9.9267 9.7468 0.1441 0.0992 10.0687 -95.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.13 0.11 0.09 0.14 0.14 0.16 0.16 -
P/RPS 1.09 2.13 0.48 1.15 2.56 4.13 1.54 -20.62%
P/EPS 76.47 -29.73 52.94 -51.85 1,400.00 177.78 -13.41 -
EY 1.31 -3.36 1.89 -1.93 0.07 0.56 -7.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.01 0.01 0.01 1.25 1.43 0.01 2271.57%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 19/05/11 24/02/11 18/11/10 19/08/10 21/05/10 11/02/10 -
Price 0.14 0.14 0.12 0.11 0.14 0.14 0.15 -
P/RPS 1.18 2.71 0.64 0.90 2.56 3.61 1.44 -12.46%
P/EPS 82.35 -37.84 70.59 -40.74 1,400.00 155.56 -12.57 -
EY 1.21 -2.64 1.42 -2.45 0.07 0.64 -7.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.28 0.01 0.01 1.25 1.25 0.01 2381.57%

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