[INNITY] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -7.63%
YoY- -71.44%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 83,107 75,229 61,587 53,086 46,894 44,245 44,865 50.77%
PBT 4,444 4,418 3,147 1,363 1,457 1,238 2,525 45.72%
Tax -1,547 -1,355 -1,031 -729 -696 -570 -650 78.16%
NP 2,897 3,063 2,116 634 761 668 1,875 33.61%
-
NP to SH 2,824 2,925 1,948 642 695 657 1,873 31.45%
-
Tax Rate 34.81% 30.67% 32.76% 53.48% 47.77% 46.04% 25.74% -
Total Cost 80,210 72,166 59,471 52,452 46,133 43,577 42,990 51.49%
-
Net Worth 29,369 30,492 29,258 27,210 26,476 27,154 26,545 6.96%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 29,369 30,492 29,258 27,210 26,476 27,154 26,545 6.96%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.49% 4.07% 3.44% 1.19% 1.62% 1.51% 4.18% -
ROE 9.62% 9.59% 6.66% 2.36% 2.62% 2.42% 7.06% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 60.05 54.50 44.50 38.36 33.88 31.97 32.42 50.76%
EPS 2.04 2.12 1.41 0.46 0.50 0.47 1.35 31.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2122 0.2209 0.2114 0.1966 0.1913 0.1962 0.1918 6.96%
Adjusted Per Share Value based on latest NOSH - 138,403
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 59.62 53.96 44.18 38.08 33.64 31.74 32.18 50.79%
EPS 2.03 2.10 1.40 0.46 0.50 0.47 1.34 31.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2107 0.2187 0.2099 0.1952 0.1899 0.1948 0.1904 6.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.70 0.32 0.30 0.365 0.36 0.36 0.375 -
P/RPS 1.17 0.59 0.67 0.95 1.06 1.13 1.16 0.57%
P/EPS 34.31 15.10 21.31 78.69 71.69 75.84 27.71 15.29%
EY 2.91 6.62 4.69 1.27 1.39 1.32 3.61 -13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 1.45 1.42 1.86 1.88 1.83 1.96 41.48%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 19/11/15 27/08/15 21/05/15 26/02/15 19/11/14 -
Price 0.65 0.44 0.30 0.30 0.36 0.36 0.32 -
P/RPS 1.08 0.81 0.67 0.78 1.06 1.13 0.99 5.96%
P/EPS 31.86 20.76 21.31 64.67 71.69 75.84 23.65 21.95%
EY 3.14 4.82 4.69 1.55 1.39 1.32 4.23 -18.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 1.99 1.42 1.53 1.88 1.83 1.67 49.68%

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