[INNITY] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 43.8%
YoY- 903.85%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 29,748 20,185 8,492 33,619 24,166 14,638 6,504 174.77%
PBT 1,772 1,311 319 2,152 1,493 243 -474 -
Tax -116 -72 -30 -145 -58 -26 0 -
NP 1,656 1,239 289 2,007 1,435 217 -474 -
-
NP to SH 1,801 1,298 329 2,088 1,452 209 -465 -
-
Tax Rate 6.55% 5.49% 9.40% 6.74% 3.88% 10.70% - -
Total Cost 28,092 18,946 8,203 31,612 22,731 14,421 6,978 152.42%
-
Net Worth 24,538 17,869 0 15,720 15,744 14,076 13,698 47.34%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 24,538 17,869 0 15,720 15,744 14,076 13,698 47.34%
NOSH 138,403 126,019 123,571 126,063 126,260 122,941 125,675 6.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.57% 6.14% 3.40% 5.97% 5.94% 1.48% -7.29% -
ROE 7.34% 7.26% 0.00% 13.28% 9.22% 1.48% -3.39% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.49 16.02 6.87 26.67 19.14 11.91 5.18 157.52%
EPS 1.43 1.03 0.24 1.66 1.15 0.17 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1418 0.00 0.1247 0.1247 0.1145 0.109 38.18%
Adjusted Per Share Value based on latest NOSH - 125,753
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.34 14.48 6.09 24.12 17.34 10.50 4.67 174.61%
EPS 1.29 0.93 0.24 1.50 1.04 0.15 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1282 0.00 0.1128 0.1129 0.101 0.0983 47.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.40 0.31 0.20 0.16 0.13 0.11 -
P/RPS 2.14 2.50 4.51 0.75 0.84 1.09 2.13 0.31%
P/EPS 35.35 38.83 116.44 12.08 13.91 76.47 -29.73 -
EY 2.83 2.57 0.86 8.28 7.19 1.31 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.82 0.00 1.60 1.28 1.14 1.01 87.02%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 24/05/12 27/02/12 17/11/11 18/08/11 19/05/11 -
Price 0.61 0.47 0.31 0.19 0.17 0.14 0.14 -
P/RPS 2.84 2.93 4.51 0.71 0.89 1.18 2.71 3.16%
P/EPS 46.88 45.63 116.44 11.47 14.78 82.35 -37.84 -
EY 2.13 2.19 0.86 8.72 6.76 1.21 -2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.31 0.00 1.52 1.36 1.22 1.28 92.95%

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