[INNITY] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -57.3%
YoY- -197.04%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 50,012 24,520 101,624 73,904 49,745 22,591 95,651 -35.17%
PBT -99 -501 2,155 -3,228 -2,451 -3,695 6,786 -
Tax -813 -460 -993 -650 -248 0 -1,846 -42.20%
NP -912 -961 1,162 -3,878 -2,699 -3,695 4,940 -
-
NP to SH -864 -1,052 1,210 -3,481 -2,213 -3,537 4,337 -
-
Tax Rate - - 46.08% - - - 27.20% -
Total Cost 50,924 25,481 100,462 77,782 52,444 26,286 90,711 -32.01%
-
Net Worth 32,358 31,915 34,337 21,923 23,874 31,694 35,403 -5.83%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 32,358 31,915 34,337 21,923 23,874 31,694 35,403 -5.83%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -1.82% -3.92% 1.14% -5.25% -5.43% -16.36% 5.16% -
ROE -2.67% -3.30% 3.52% -15.88% -9.27% -11.16% 12.25% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.13 17.72 73.43 53.40 35.94 16.32 69.11 -35.18%
EPS -0.62 -0.76 0.87 -2.52 -1.60 -2.56 3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2338 0.2306 0.2481 0.1584 0.1725 0.229 0.2558 -5.83%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.88 17.59 72.90 53.01 35.68 16.21 68.61 -35.16%
EPS -0.62 -0.75 0.87 -2.50 -1.59 -2.54 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2321 0.2289 0.2463 0.1573 0.1713 0.2274 0.254 -5.84%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.64 0.745 0.65 0.715 0.71 0.70 0.615 -
P/RPS 1.77 4.21 0.89 1.34 1.98 4.29 0.89 58.34%
P/EPS -102.52 -98.01 74.35 -28.43 -44.40 -27.39 19.63 -
EY -0.98 -1.02 1.35 -3.52 -2.25 -3.65 5.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 3.23 2.62 4.51 4.12 3.06 2.40 9.26%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 24/05/18 22/02/18 23/11/17 17/08/17 24/05/17 23/02/17 -
Price 0.65 0.775 0.57 0.73 0.71 0.75 0.86 -
P/RPS 1.80 4.37 0.78 1.37 1.98 4.59 1.24 28.29%
P/EPS -104.12 -101.96 65.20 -29.02 -44.40 -29.35 27.44 -
EY -0.96 -0.98 1.53 -3.45 -2.25 -3.41 3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 3.36 2.30 4.61 4.12 3.28 3.36 -11.89%

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