[INNITY] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -183.78%
YoY- 87.68%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 6,504 7,627 5,477 5,066 4,778 3,990 3,580 48.94%
PBT -474 649 -328 -103 138 42 -375 16.92%
Tax 0 -67 -20 0 0 0 0 -
NP -474 582 -348 -103 138 42 -375 16.92%
-
NP to SH -465 548 -358 -93 111 16 -382 14.01%
-
Tax Rate - 10.32% - - 0.00% 0.00% - -
Total Cost 6,978 7,045 5,825 5,169 4,640 3,948 3,955 46.06%
-
Net Worth 13,698 1,408,609 1,379,578 14,826 13,825 1,118,000 14,261 -2.65%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 13,698 1,408,609 1,379,578 14,826 13,825 1,118,000 14,261 -2.65%
NOSH 125,675 124,545 127,857 132,857 123,333 100,000 127,333 -0.87%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -7.29% 7.63% -6.35% -2.03% 2.89% 1.05% -10.47% -
ROE -3.39% 0.04% -0.03% -0.63% 0.80% 0.00% -2.68% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.18 6.12 4.28 3.81 3.87 3.99 2.81 50.39%
EPS -0.37 0.44 -0.28 -0.07 0.09 0.01 -0.30 15.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.109 11.31 10.79 0.1116 0.1121 11.18 0.112 -1.79%
Adjusted Per Share Value based on latest NOSH - 132,857
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.67 5.47 3.93 3.63 3.43 2.86 2.57 48.96%
EPS -0.33 0.39 -0.26 -0.07 0.08 0.01 -0.27 14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0983 10.1046 9.8963 0.1064 0.0992 8.0199 0.1023 -2.62%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.11 0.09 0.14 0.14 0.16 0.16 0.17 -
P/RPS 2.13 1.47 3.27 3.67 4.13 4.01 6.05 -50.17%
P/EPS -29.73 20.45 -50.00 -200.00 177.78 1,000.00 -56.67 -34.97%
EY -3.36 4.89 -2.00 -0.50 0.56 0.10 -1.76 53.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.01 0.01 1.25 1.43 0.01 1.52 -23.87%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 24/02/11 18/11/10 19/08/10 21/05/10 11/02/10 19/11/09 -
Price 0.14 0.12 0.11 0.14 0.14 0.15 0.17 -
P/RPS 2.71 1.96 2.57 3.67 3.61 3.76 6.05 -41.48%
P/EPS -37.84 27.27 -39.29 -200.00 155.56 937.50 -56.67 -23.62%
EY -2.64 3.67 -2.55 -0.50 0.64 0.11 -1.76 31.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.01 0.01 1.25 1.25 0.01 1.52 -10.83%

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