[INNITY] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -323.56%
YoY- -518.92%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,619 24,166 14,638 6,504 22,948 15,321 9,844 126.27%
PBT 2,152 1,493 243 -474 356 -293 35 1446.17%
Tax -145 -58 -26 0 -87 -20 0 -
NP 2,007 1,435 217 -474 269 -313 35 1376.10%
-
NP to SH 2,088 1,452 209 -465 208 -340 18 2258.00%
-
Tax Rate 6.74% 3.88% 10.70% - 24.44% - 0.00% -
Total Cost 31,612 22,731 14,421 6,978 22,679 15,634 9,809 117.71%
-
Net Worth 15,720 15,744 14,076 13,698 1,383,811 1,358,740 20,087 -15.03%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,720 15,744 14,076 13,698 1,383,811 1,358,740 20,087 -15.03%
NOSH 126,063 126,260 122,941 125,675 122,352 125,925 180,000 -21.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.97% 5.94% 1.48% -7.29% 1.17% -2.04% 0.36% -
ROE 13.28% 9.22% 1.48% -3.39% 0.02% -0.03% 0.09% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.67 19.14 11.91 5.18 18.76 12.17 5.47 186.70%
EPS 1.66 1.15 0.17 -0.37 0.17 -0.27 0.01 2892.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1247 0.1145 0.109 11.31 10.79 0.1116 7.65%
Adjusted Per Share Value based on latest NOSH - 125,675
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.12 17.34 10.50 4.67 16.46 10.99 7.06 126.33%
EPS 1.50 1.04 0.15 -0.33 0.15 -0.24 0.01 2697.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.1129 0.101 0.0983 9.9267 9.7468 0.1441 -15.02%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.16 0.13 0.11 0.09 0.14 0.14 -
P/RPS 0.75 0.84 1.09 2.13 0.48 1.15 2.56 -55.79%
P/EPS 12.08 13.91 76.47 -29.73 52.94 -51.85 1,400.00 -95.75%
EY 8.28 7.19 1.31 -3.36 1.89 -1.93 0.07 2288.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.28 1.14 1.01 0.01 0.01 1.25 17.83%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 17/11/11 18/08/11 19/05/11 24/02/11 18/11/10 19/08/10 -
Price 0.19 0.17 0.14 0.14 0.12 0.11 0.14 -
P/RPS 0.71 0.89 1.18 2.71 0.64 0.90 2.56 -57.37%
P/EPS 11.47 14.78 82.35 -37.84 70.59 -40.74 1,400.00 -95.90%
EY 8.72 6.76 1.21 -2.64 1.42 -2.45 0.07 2372.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.36 1.22 1.28 0.01 0.01 1.25 13.88%

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