[INNITY] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2197.37%
YoY- -1096.25%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 15,041 13,047 12,515 11,586 10,399 7,615 4,157 135.86%
PBT -998 -1,556 -1,458 -848 19 439 299 -
Tax 0 0 13 0 0 0 -13 -
NP -998 -1,556 -1,445 -848 19 439 286 -
-
NP to SH -1,010 -1,498 -1,347 -797 38 415 248 -
-
Tax Rate - - - - 0.00% 0.00% 4.35% -
Total Cost 16,039 14,603 13,960 12,434 10,380 7,176 3,871 158.19%
-
Net Worth 13,825 1,118,000 14,261 1,445,824 1,520,566 3,894 3,917 131.99%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 13,825 1,118,000 14,261 1,445,824 1,520,566 3,894 3,917 131.99%
NOSH 123,333 100,000 127,333 125,833 125,666 31,509 31,698 147.58%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -6.64% -11.93% -11.55% -7.32% 0.18% 5.76% 6.88% -
ROE -7.31% -0.13% -9.45% -0.06% 0.00% 10.66% 6.33% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.20 13.05 9.83 9.21 8.28 24.17 13.11 -4.68%
EPS -0.82 -1.50 -1.06 -0.63 0.03 1.32 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1121 11.18 0.112 11.49 12.10 0.1236 0.1236 -6.30%
Adjusted Per Share Value based on latest NOSH - 125,833
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.79 9.36 8.98 8.31 7.46 5.46 2.98 135.98%
EPS -0.72 -1.07 -0.97 -0.57 0.03 0.30 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 8.0199 0.1023 10.3715 10.9077 0.0279 0.0281 132.02%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.16 0.16 0.17 0.20 0.23 0.22 0.27 -
P/RPS 1.31 1.23 1.73 2.17 2.78 0.91 2.06 -26.07%
P/EPS -19.54 -10.68 -16.07 -31.58 760.61 16.70 34.51 -
EY -5.12 -9.36 -6.22 -3.17 0.13 5.99 2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.01 1.52 0.02 0.02 1.78 2.18 -24.52%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 11/02/10 19/11/09 19/08/09 22/05/09 - - -
Price 0.14 0.15 0.17 0.20 0.24 0.00 0.00 -
P/RPS 1.15 1.15 1.73 2.17 2.90 0.00 0.00 -
P/EPS -17.10 -10.01 -16.07 -31.58 793.68 0.00 0.00 -
EY -5.85 -9.99 -6.22 -3.17 0.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.01 1.52 0.02 0.02 0.00 0.00 -

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