[INNITY] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 9.87%
YoY- -77.09%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 32,210 13,419 44,245 33,452 23,370 10,770 47,627 -23.00%
PBT 364 -547 1,238 271 239 -766 2,844 -74.69%
Tax -236 -170 -570 -95 -77 -44 -651 -49.25%
NP 128 -717 668 176 162 -810 2,193 -85.03%
-
NP to SH 137 -725 657 167 152 -763 2,406 -85.27%
-
Tax Rate 64.84% - 46.04% 35.06% 32.22% - 22.89% -
Total Cost 32,082 14,136 43,577 33,276 23,208 11,580 45,434 -20.75%
-
Net Worth 27,210 26,476 27,154 26,545 26,213 25,493 26,255 2.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 27,210 26,476 27,154 26,545 26,213 25,493 26,255 2.41%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.40% -5.34% 1.51% 0.53% 0.69% -7.52% 4.60% -
ROE 0.50% -2.74% 2.42% 0.63% 0.58% -2.99% 9.16% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.27 9.70 31.97 24.17 16.89 7.78 34.41 -23.01%
EPS 0.10 -0.52 0.47 0.12 0.11 -0.55 1.74 -85.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1966 0.1913 0.1962 0.1918 0.1894 0.1842 0.1897 2.41%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.11 9.63 31.74 24.00 16.76 7.73 34.16 -22.99%
EPS 0.10 -0.52 0.47 0.12 0.11 -0.55 1.73 -85.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1952 0.1899 0.1948 0.1904 0.188 0.1829 0.1883 2.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.365 0.36 0.36 0.375 0.43 0.39 0.29 -
P/RPS 1.57 3.71 1.13 1.55 2.55 5.01 0.84 51.90%
P/EPS 368.74 -68.72 75.84 310.79 391.54 -70.74 16.68 692.15%
EY 0.27 -1.46 1.32 0.32 0.26 -1.41 5.99 -87.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.88 1.83 1.96 2.27 2.12 1.53 13.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 26/02/15 19/11/14 25/08/14 29/05/14 27/02/14 -
Price 0.30 0.36 0.36 0.32 0.39 0.47 0.26 -
P/RPS 1.29 3.71 1.13 1.32 2.31 6.04 0.76 42.43%
P/EPS 303.07 -68.72 75.84 265.20 355.11 -85.26 14.96 647.25%
EY 0.33 -1.46 1.32 0.38 0.28 -1.17 6.69 -86.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.88 1.83 1.67 2.06 2.55 1.37 7.66%

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