[INNITY] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -131.71%
YoY- 31.26%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 44,245 33,452 23,370 10,770 47,627 35,092 22,048 58.89%
PBT 1,238 271 239 -766 2,844 661 256 185.15%
Tax -570 -95 -77 -44 -651 -143 -141 153.12%
NP 668 176 162 -810 2,193 518 115 222.10%
-
NP to SH 657 167 152 -763 2,406 729 339 55.25%
-
Tax Rate 46.04% 35.06% 32.22% - 22.89% 21.63% 55.08% -
Total Cost 43,577 33,276 23,208 11,580 45,434 34,574 21,933 57.84%
-
Net Worth 27,154 26,545 26,213 25,493 26,255 24,345 24,179 8.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 27,154 26,545 26,213 25,493 26,255 24,345 24,179 8.02%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.51% 0.53% 0.69% -7.52% 4.60% 1.48% 0.52% -
ROE 2.42% 0.63% 0.58% -2.99% 9.16% 2.99% 1.40% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.97 24.17 16.89 7.78 34.41 25.35 15.93 58.90%
EPS 0.47 0.12 0.11 -0.55 1.74 0.53 0.25 52.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1962 0.1918 0.1894 0.1842 0.1897 0.1759 0.1747 8.02%
Adjusted Per Share Value based on latest NOSH - 138,403
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.74 24.00 16.76 7.73 34.16 25.17 15.82 58.87%
EPS 0.47 0.12 0.11 -0.55 1.73 0.52 0.24 56.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1948 0.1904 0.188 0.1829 0.1883 0.1746 0.1734 8.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.36 0.375 0.43 0.39 0.29 0.285 0.42 -
P/RPS 1.13 1.55 2.55 5.01 0.84 1.12 2.64 -43.11%
P/EPS 75.84 310.79 391.54 -70.74 16.68 54.11 171.47 -41.86%
EY 1.32 0.32 0.26 -1.41 5.99 1.85 0.58 72.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.96 2.27 2.12 1.53 1.62 2.40 -16.49%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 19/11/14 25/08/14 29/05/14 27/02/14 21/11/13 22/08/13 -
Price 0.36 0.32 0.39 0.47 0.26 0.29 0.32 -
P/RPS 1.13 1.32 2.31 6.04 0.76 1.14 2.01 -31.81%
P/EPS 75.84 265.20 355.11 -85.26 14.96 55.06 130.65 -30.34%
EY 1.32 0.38 0.28 -1.17 6.69 1.82 0.77 43.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.67 2.06 2.55 1.37 1.65 1.83 0.00%

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