[INNITY] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -55.29%
YoY- -59.53%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,840 8,208 8,922 9,563 11,984 8,492 9,453 28.96%
PBT 1,509 -1,253 587 461 1,140 319 659 73.81%
Tax -139 -2 -336 -44 -42 -30 -87 36.70%
NP 1,370 -1,255 251 417 1,098 289 572 79.10%
-
NP to SH 1,449 -1,110 323 503 1,125 329 636 73.23%
-
Tax Rate 9.21% - 57.24% 9.54% 3.68% 9.40% 13.20% -
Total Cost 12,470 9,463 8,671 9,146 10,886 8,203 8,881 25.41%
-
Net Worth 24,179 22,753 23,888 24,538 17,924 0 15,681 33.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 24,179 22,753 23,888 24,538 17,924 0 15,681 33.50%
NOSH 138,403 138,403 138,403 138,403 126,404 123,571 125,753 6.60%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.90% -15.29% 2.81% 4.36% 9.16% 3.40% 6.05% -
ROE 5.99% -4.88% 1.35% 2.05% 6.28% 0.00% 4.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.00 5.93 6.45 6.91 9.48 6.87 7.52 20.94%
EPS 1.07 -0.84 0.25 0.40 0.89 0.24 0.51 63.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.1644 0.1726 0.1773 0.1418 0.00 0.1247 25.22%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.93 5.89 6.40 6.86 8.60 6.09 6.78 28.99%
EPS 1.04 -0.80 0.23 0.36 0.81 0.24 0.46 72.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1734 0.1632 0.1714 0.176 0.1286 0.00 0.1125 33.46%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.42 0.55 0.45 0.46 0.40 0.31 0.20 -
P/RPS 4.20 9.27 6.98 6.66 4.22 4.51 2.66 35.63%
P/EPS 40.12 -68.58 192.82 126.57 44.94 116.44 39.55 0.95%
EY 2.49 -1.46 0.52 0.79 2.23 0.86 2.53 -1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.35 2.61 2.59 2.82 0.00 1.60 31.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 22/05/13 26/02/13 22/11/12 23/08/12 24/05/12 27/02/12 -
Price 0.32 0.40 0.55 0.61 0.47 0.31 0.19 -
P/RPS 3.20 6.74 8.53 8.83 4.96 4.51 2.53 16.97%
P/EPS 30.57 -49.88 235.67 167.85 52.81 116.44 37.57 -12.85%
EY 3.27 -2.01 0.42 0.60 1.89 0.86 2.66 14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.43 3.19 3.44 3.31 0.00 1.52 13.18%

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