[INNITY] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -190.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,047 9,057 5,477 2,784 7,615 4,157 1,506 320.16%
PBT -1,556 -1,598 -1,223 -420 439 299 64 -
Tax 0 0 0 0 0 -13 0 -
NP -1,556 -1,598 -1,223 -420 439 286 64 -
-
NP to SH -1,498 -1,514 -1,132 -377 416 249 80 -
-
Tax Rate - - - - 0.00% 4.35% 0.00% -
Total Cost 14,603 10,655 6,700 3,204 7,176 3,871 1,442 366.10%
-
Net Worth 1,403,606 14,130 1,445,186 1,520,566 10,081 6,155 227,818 234.96%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,403,606 14,130 1,445,186 1,520,566 10,081 6,155 227,818 234.96%
NOSH 125,546 126,166 125,777 125,666 81,568 49,800 18,181 261.35%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -11.93% -17.64% -22.33% -15.09% 5.76% 6.88% 4.25% -
ROE -0.11% -10.71% -0.08% -0.02% 4.13% 4.05% 0.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.39 7.18 4.35 2.22 9.34 8.35 8.28 16.29%
EPS -1.19 -1.20 -0.90 -0.30 0.51 0.50 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.18 0.112 11.49 12.10 0.1236 0.1236 12.53 -7.29%
Adjusted Per Share Value based on latest NOSH - 125,666
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.36 6.50 3.93 2.00 5.46 2.98 1.08 320.26%
EPS -1.07 -1.09 -0.81 -0.27 0.30 0.18 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.0687 0.1014 10.3669 10.9077 0.0723 0.0442 1.6342 234.97%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.16 0.17 0.20 0.23 0.22 0.27 0.26 -
P/RPS 1.54 2.37 4.59 10.38 2.36 3.23 3.14 -37.72%
P/EPS -13.41 -14.17 -22.22 -76.67 43.14 54.00 59.09 -
EY -7.46 -7.06 -4.50 -1.30 2.32 1.85 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.52 0.02 0.02 1.78 2.18 0.02 -36.92%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 19/11/09 19/08/09 22/05/09 27/02/09 21/11/08 21/08/08 -
Price 0.15 0.17 0.20 0.24 0.29 0.23 0.25 -
P/RPS 1.44 2.37 4.59 10.83 3.11 2.76 3.02 -38.88%
P/EPS -12.57 -14.17 -22.22 -80.00 56.86 46.00 56.82 -
EY -7.95 -7.06 -4.50 -1.25 1.76 2.17 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.52 0.02 0.02 2.35 1.86 0.02 -36.92%

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