[INNITY] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 38.53%
YoY- -65.05%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 49,067 46,505 44,014 40,533 38,677 38,961 39,492 15.58%
PBT 3,402 2,915 1,248 1,304 935 2,507 2,579 20.29%
Tax -740 -698 -479 -521 -424 -452 -203 137.04%
NP 2,662 2,217 769 783 511 2,055 2,376 7.87%
-
NP to SH 2,782 2,435 1,052 1,165 841 2,280 2,593 4.80%
-
Tax Rate 21.75% 23.95% 38.38% 39.95% 45.35% 18.03% 7.87% -
Total Cost 46,405 44,288 43,245 39,750 38,166 36,906 37,116 16.07%
-
Net Worth 25,493 26,291 24,345 24,179 22,753 23,888 24,538 2.58%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 25,493 26,291 24,345 24,179 22,753 23,888 24,538 2.58%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.43% 4.77% 1.75% 1.93% 1.32% 5.27% 6.02% -
ROE 10.91% 9.26% 4.32% 4.82% 3.70% 9.54% 10.57% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 35.45 33.55 31.80 29.29 27.95 28.15 28.53 15.59%
EPS 2.01 1.76 0.76 0.84 0.61 1.65 1.87 4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1842 0.1897 0.1759 0.1747 0.1644 0.1726 0.1773 2.58%
Adjusted Per Share Value based on latest NOSH - 138,403
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 35.20 33.36 31.57 29.08 27.74 27.95 28.33 15.59%
EPS 2.00 1.75 0.75 0.84 0.60 1.64 1.86 4.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1829 0.1886 0.1746 0.1734 0.1632 0.1714 0.176 2.59%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.39 0.29 0.285 0.42 0.55 0.45 0.46 -
P/RPS 1.10 0.86 0.90 1.43 1.97 1.60 1.61 -22.44%
P/EPS 19.40 16.51 37.50 49.90 90.51 27.32 24.55 -14.53%
EY 5.15 6.06 2.67 2.00 1.10 3.66 4.07 17.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.53 1.62 2.40 3.35 2.61 2.59 -12.50%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 21/11/13 22/08/13 22/05/13 26/02/13 22/11/12 -
Price 0.47 0.26 0.29 0.32 0.40 0.55 0.61 -
P/RPS 1.33 0.77 0.91 1.09 1.43 1.95 2.14 -27.19%
P/EPS 23.38 14.80 38.15 38.02 65.83 33.39 32.56 -19.82%
EY 4.28 6.76 2.62 2.63 1.52 3.00 3.07 24.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.37 1.65 1.83 2.43 3.19 3.44 -18.10%

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