[INNITY] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -184.85%
YoY- -518.92%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 9,453 9,528 8,134 6,504 7,627 5,477 5,066 51.39%
PBT 659 1,250 717 -474 649 -328 -103 -
Tax -87 -32 -26 0 -67 -20 0 -
NP 572 1,218 691 -474 582 -348 -103 -
-
NP to SH 636 1,243 675 -465 548 -358 -93 -
-
Tax Rate 13.20% 2.56% 3.63% - 10.32% - - -
Total Cost 8,881 8,310 7,443 6,978 7,045 5,825 5,169 43.30%
-
Net Worth 15,681 15,656 14,312 13,698 1,408,609 1,379,578 14,826 3.79%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,681 15,656 14,312 13,698 1,408,609 1,379,578 14,826 3.79%
NOSH 125,753 125,555 124,999 125,675 124,545 127,857 132,857 -3.58%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.05% 12.78% 8.50% -7.29% 7.63% -6.35% -2.03% -
ROE 4.06% 7.94% 4.72% -3.39% 0.04% -0.03% -0.63% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.52 7.59 6.51 5.18 6.12 4.28 3.81 57.15%
EPS 0.51 0.99 0.54 -0.37 0.44 -0.28 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1247 0.1145 0.109 11.31 10.79 0.1116 7.65%
Adjusted Per Share Value based on latest NOSH - 125,675
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.78 6.83 5.83 4.67 5.47 3.93 3.63 51.49%
EPS 0.46 0.89 0.48 -0.33 0.39 -0.26 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1125 0.1123 0.1027 0.0983 10.1046 9.8963 0.1064 3.77%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.16 0.13 0.11 0.09 0.14 0.14 -
P/RPS 2.66 2.11 2.00 2.13 1.47 3.27 3.67 -19.26%
P/EPS 39.55 16.16 24.07 -29.73 20.45 -50.00 -200.00 -
EY 2.53 6.19 4.15 -3.36 4.89 -2.00 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.28 1.14 1.01 0.01 0.01 1.25 17.83%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 17/11/11 18/08/11 19/05/11 24/02/11 18/11/10 19/08/10 -
Price 0.19 0.17 0.14 0.14 0.12 0.11 0.14 -
P/RPS 2.53 2.24 2.15 2.71 1.96 2.57 3.67 -21.90%
P/EPS 37.57 17.17 25.93 -37.84 27.27 -39.29 -200.00 -
EY 2.66 5.82 3.86 -2.64 3.67 -2.55 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.36 1.22 1.28 0.01 0.01 1.25 13.88%

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