[INNITY] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 161.18%
YoY- 113.89%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 24,166 14,638 6,504 22,948 15,321 9,844 4,778 194.35%
PBT 1,493 243 -474 356 -293 35 138 388.45%
Tax -58 -26 0 -87 -20 0 0 -
NP 1,435 217 -474 269 -313 35 138 375.73%
-
NP to SH 1,452 209 -465 208 -340 18 111 454.30%
-
Tax Rate 3.88% 10.70% - 24.44% - 0.00% 0.00% -
Total Cost 22,731 14,421 6,978 22,679 15,634 9,809 4,640 188.16%
-
Net Worth 15,744 14,076 13,698 1,383,811 1,358,740 20,087 13,825 9.04%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 15,744 14,076 13,698 1,383,811 1,358,740 20,087 13,825 9.04%
NOSH 126,260 122,941 125,675 122,352 125,925 180,000 123,333 1.57%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.94% 1.48% -7.29% 1.17% -2.04% 0.36% 2.89% -
ROE 9.22% 1.48% -3.39% 0.02% -0.03% 0.09% 0.80% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.14 11.91 5.18 18.76 12.17 5.47 3.87 190.00%
EPS 1.15 0.17 -0.37 0.17 -0.27 0.01 0.09 445.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1145 0.109 11.31 10.79 0.1116 0.1121 7.35%
Adjusted Per Share Value based on latest NOSH - 124,545
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.34 10.50 4.67 16.46 10.99 7.06 3.43 194.26%
EPS 1.04 0.15 -0.33 0.15 -0.24 0.01 0.08 452.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.101 0.0983 9.9267 9.7468 0.1441 0.0992 8.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.16 0.13 0.11 0.09 0.14 0.14 0.16 -
P/RPS 0.84 1.09 2.13 0.48 1.15 2.56 4.13 -65.38%
P/EPS 13.91 76.47 -29.73 52.94 -51.85 1,400.00 177.78 -81.67%
EY 7.19 1.31 -3.36 1.89 -1.93 0.07 0.56 447.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.14 1.01 0.01 0.01 1.25 1.43 -7.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 19/05/11 24/02/11 18/11/10 19/08/10 21/05/10 -
Price 0.17 0.14 0.14 0.12 0.11 0.14 0.14 -
P/RPS 0.89 1.18 2.71 0.64 0.90 2.56 3.61 -60.64%
P/EPS 14.78 82.35 -37.84 70.59 -40.74 1,400.00 155.56 -79.14%
EY 6.76 1.21 -2.64 1.42 -2.45 0.07 0.64 380.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.22 1.28 0.01 0.01 1.25 1.25 5.77%

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