[INNITY] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 593.75%
YoY- 129.44%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,627 5,477 5,066 4,778 3,990 3,580 2,693 99.79%
PBT 649 -328 -103 138 42 -375 -803 -
Tax -67 -20 0 0 0 0 0 -
NP 582 -348 -103 138 42 -375 -803 -
-
NP to SH 548 -358 -93 111 16 -382 -755 -
-
Tax Rate 10.32% - - 0.00% 0.00% - - -
Total Cost 7,045 5,825 5,169 4,640 3,948 3,955 3,496 59.33%
-
Net Worth 1,408,609 1,379,578 14,826 13,825 1,118,000 14,261 1,445,824 -1.71%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,408,609 1,379,578 14,826 13,825 1,118,000 14,261 1,445,824 -1.71%
NOSH 124,545 127,857 132,857 123,333 100,000 127,333 125,833 -0.68%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.63% -6.35% -2.03% 2.89% 1.05% -10.47% -29.82% -
ROE 0.04% -0.03% -0.63% 0.80% 0.00% -2.68% -0.05% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.12 4.28 3.81 3.87 3.99 2.81 2.14 101.09%
EPS 0.44 -0.28 -0.07 0.09 0.01 -0.30 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.31 10.79 0.1116 0.1121 11.18 0.112 11.49 -1.04%
Adjusted Per Share Value based on latest NOSH - 123,333
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.47 3.93 3.63 3.43 2.86 2.57 1.93 99.89%
EPS 0.39 -0.26 -0.07 0.08 0.01 -0.27 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.1046 9.8963 0.1064 0.0992 8.0199 0.1023 10.3715 -1.71%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.09 0.14 0.14 0.16 0.16 0.17 0.20 -
P/RPS 1.47 3.27 3.67 4.13 4.01 6.05 9.35 -70.77%
P/EPS 20.45 -50.00 -200.00 177.78 1,000.00 -56.67 -33.33 -
EY 4.89 -2.00 -0.50 0.56 0.10 -1.76 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 1.25 1.43 0.01 1.52 0.02 -36.92%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 19/08/10 21/05/10 11/02/10 19/11/09 19/08/09 -
Price 0.12 0.11 0.14 0.14 0.15 0.17 0.20 -
P/RPS 1.96 2.57 3.67 3.61 3.76 6.05 9.35 -64.61%
P/EPS 27.27 -39.29 -200.00 155.56 937.50 -56.67 -33.33 -
EY 3.67 -2.55 -0.50 0.64 0.11 -1.76 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 1.25 1.25 0.01 1.52 0.02 -36.92%

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