[INNITY] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1.06%
YoY- -460.1%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 15,321 9,844 4,778 13,047 9,057 5,477 2,784 211.38%
PBT -293 35 138 -1,556 -1,598 -1,223 -420 -21.32%
Tax -20 0 0 0 0 0 0 -
NP -313 35 138 -1,556 -1,598 -1,223 -420 -17.78%
-
NP to SH -340 18 111 -1,498 -1,514 -1,132 -377 -6.64%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 15,634 9,809 4,640 14,603 10,655 6,700 3,204 187.40%
-
Net Worth 1,358,740 20,087 13,825 1,403,606 14,130 1,445,186 1,520,566 -7.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,358,740 20,087 13,825 1,403,606 14,130 1,445,186 1,520,566 -7.22%
NOSH 125,925 180,000 123,333 125,546 126,166 125,777 125,666 0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -2.04% 0.36% 2.89% -11.93% -17.64% -22.33% -15.09% -
ROE -0.03% 0.09% 0.80% -0.11% -10.71% -0.08% -0.02% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.17 5.47 3.87 10.39 7.18 4.35 2.22 210.58%
EPS -0.27 0.01 0.09 -1.19 -1.20 -0.90 -0.30 -6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.79 0.1116 0.1121 11.18 0.112 11.49 12.10 -7.34%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.99 7.06 3.43 9.36 6.50 3.93 2.00 211.07%
EPS -0.24 0.01 0.08 -1.07 -1.09 -0.81 -0.27 -7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7468 0.1441 0.0992 10.0687 0.1014 10.3669 10.9077 -7.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.14 0.14 0.16 0.16 0.17 0.20 0.23 -
P/RPS 1.15 2.56 4.13 1.54 2.37 4.59 10.38 -76.90%
P/EPS -51.85 1,400.00 177.78 -13.41 -14.17 -22.22 -76.67 -22.93%
EY -1.93 0.07 0.56 -7.46 -7.06 -4.50 -1.30 30.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.25 1.43 0.01 1.52 0.02 0.02 -36.97%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 19/08/10 21/05/10 11/02/10 19/11/09 19/08/09 22/05/09 -
Price 0.11 0.14 0.14 0.15 0.17 0.20 0.24 -
P/RPS 0.90 2.56 3.61 1.44 2.37 4.59 10.83 -80.92%
P/EPS -40.74 1,400.00 155.56 -12.57 -14.17 -22.22 -80.00 -36.20%
EY -2.45 0.07 0.64 -7.95 -7.06 -4.50 -1.25 56.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.25 1.25 0.01 1.52 0.02 0.02 -36.97%

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