[INNITY] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 107.41%
YoY- 129.44%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,948 15,321 9,844 4,778 13,047 9,057 5,477 159.21%
PBT 356 -293 35 138 -1,556 -1,598 -1,223 -
Tax -87 -20 0 0 0 0 0 -
NP 269 -313 35 138 -1,556 -1,598 -1,223 -
-
NP to SH 208 -340 18 111 -1,498 -1,514 -1,132 -
-
Tax Rate 24.44% - 0.00% 0.00% - - - -
Total Cost 22,679 15,634 9,809 4,640 14,603 10,655 6,700 124.94%
-
Net Worth 1,383,811 1,358,740 20,087 13,825 1,403,606 14,130 1,445,186 -2.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,383,811 1,358,740 20,087 13,825 1,403,606 14,130 1,445,186 -2.84%
NOSH 122,352 125,925 180,000 123,333 125,546 126,166 125,777 -1.81%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.17% -2.04% 0.36% 2.89% -11.93% -17.64% -22.33% -
ROE 0.02% -0.03% 0.09% 0.80% -0.11% -10.71% -0.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.76 12.17 5.47 3.87 10.39 7.18 4.35 164.24%
EPS 0.17 -0.27 0.01 0.09 -1.19 -1.20 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.31 10.79 0.1116 0.1121 11.18 0.112 11.49 -1.04%
Adjusted Per Share Value based on latest NOSH - 123,333
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.46 10.99 7.06 3.43 9.36 6.50 3.93 159.15%
EPS 0.15 -0.24 0.01 0.08 -1.07 -1.09 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9267 9.7468 0.1441 0.0992 10.0687 0.1014 10.3669 -2.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.09 0.14 0.14 0.16 0.16 0.17 0.20 -
P/RPS 0.48 1.15 2.56 4.13 1.54 2.37 4.59 -77.71%
P/EPS 52.94 -51.85 1,400.00 177.78 -13.41 -14.17 -22.22 -
EY 1.89 -1.93 0.07 0.56 -7.46 -7.06 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 1.25 1.43 0.01 1.52 0.02 -36.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 19/08/10 21/05/10 11/02/10 19/11/09 19/08/09 -
Price 0.12 0.11 0.14 0.14 0.15 0.17 0.20 -
P/RPS 0.64 0.90 2.56 3.61 1.44 2.37 4.59 -73.01%
P/EPS 70.59 -40.74 1,400.00 155.56 -12.57 -14.17 -22.22 -
EY 1.42 -2.45 0.07 0.64 -7.95 -7.06 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 1.25 1.25 0.01 1.52 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