[INNITY] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -98.36%
YoY- -96.15%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,792 13,419 10,793 10,082 12,600 10,770 12,535 31.08%
PBT 911 -547 967 32 1,005 -766 2,183 -44.24%
Tax -66 -170 -475 -18 -33 -44 -508 -74.44%
NP 845 -717 492 14 972 -810 1,675 -36.70%
-
NP to SH 862 -725 490 15 915 -763 1,677 -35.91%
-
Tax Rate 7.24% - 49.12% 56.25% 3.28% - 23.27% -
Total Cost 17,947 14,136 10,301 10,068 11,628 11,580 10,860 39.90%
-
Net Worth 27,210 26,476 27,154 26,545 26,213 25,493 26,255 2.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 27,210 26,476 27,154 26,545 26,213 25,493 26,255 2.41%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.50% -5.34% 4.56% 0.14% 7.71% -7.52% 13.36% -
ROE 3.17% -2.74% 1.80% 0.06% 3.49% -2.99% 6.39% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.58 9.70 7.80 7.28 9.10 7.78 9.06 31.06%
EPS 0.62 -0.52 0.35 0.01 0.66 -0.55 1.21 -36.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1966 0.1913 0.1962 0.1918 0.1894 0.1842 0.1897 2.41%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.48 9.63 7.74 7.23 9.04 7.73 8.99 31.10%
EPS 0.62 -0.52 0.35 0.01 0.66 -0.55 1.20 -35.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1952 0.1899 0.1948 0.1904 0.188 0.1829 0.1883 2.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.365 0.36 0.36 0.375 0.43 0.39 0.29 -
P/RPS 2.69 3.71 4.62 5.15 4.72 5.01 3.20 -10.95%
P/EPS 58.60 -68.72 101.68 3,460.09 65.04 -70.74 23.93 81.97%
EY 1.71 -1.46 0.98 0.03 1.54 -1.41 4.18 -44.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.88 1.83 1.96 2.27 2.12 1.53 13.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 26/02/15 19/11/14 25/08/14 29/05/14 27/02/14 -
Price 0.30 0.36 0.36 0.32 0.39 0.47 0.26 -
P/RPS 2.21 3.71 4.62 4.39 4.28 6.04 2.87 -16.02%
P/EPS 48.17 -68.72 101.68 2,952.61 58.99 -85.26 21.46 71.68%
EY 2.08 -1.46 0.98 0.03 1.70 -1.17 4.66 -41.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.88 1.83 1.67 2.06 2.55 1.37 7.66%

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