[INNITY] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 40.61%
YoY- 231.32%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 126,890 120,043 119,085 112,334 107,584 103,032 99,392 17.70%
PBT 6,089 5,514 7,457 6,070 4,004 -230 -3,747 -
Tax -2,584 -2,197 -2,141 -1,737 -1,348 -1,094 -512 194.51%
NP 3,505 3,317 5,316 4,333 2,656 -1,324 -4,259 -
-
NP to SH 3,679 3,621 5,862 4,969 3,534 -329 -3,600 -
-
Tax Rate 42.44% 39.84% 28.71% 28.62% 33.67% - - -
Total Cost 123,385 116,726 113,769 108,001 104,928 104,356 103,651 12.33%
-
Net Worth 38,893 38,780 36,628 35,356 35,559 35,248 31,562 14.95%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 38,893 38,780 36,628 35,356 35,559 35,248 31,562 14.95%
NOSH 139,403 139,403 139,403 139,403 139,403 139,103 139,103 0.14%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.76% 2.76% 4.46% 3.86% 2.47% -1.29% -4.29% -
ROE 9.46% 9.34% 16.00% 14.05% 9.94% -0.93% -11.41% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 91.02 86.15 85.51 80.70 77.33 74.07 71.45 17.53%
EPS 2.64 2.60 4.21 3.57 2.54 -0.24 -2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.279 0.2783 0.263 0.254 0.2556 0.2534 0.2269 14.78%
Adjusted Per Share Value based on latest NOSH - 139,403
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 91.02 86.11 85.42 80.58 77.17 73.91 71.30 17.69%
EPS 2.64 2.60 4.21 3.56 2.54 -0.24 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.279 0.2782 0.2628 0.2536 0.2551 0.2529 0.2264 14.95%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.43 0.515 0.575 0.60 0.495 0.385 0.315 -
P/RPS 0.47 0.60 0.67 0.74 0.64 0.52 0.44 4.49%
P/EPS 16.29 19.82 13.66 16.81 19.49 -162.78 -12.17 -
EY 6.14 5.05 7.32 5.95 5.13 -0.61 -8.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.85 2.19 2.36 1.94 1.52 1.39 7.07%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 24/11/21 26/08/21 25/05/21 25/02/21 24/11/20 -
Price 0.43 0.45 0.48 0.63 0.50 0.41 0.385 -
P/RPS 0.47 0.52 0.56 0.78 0.65 0.55 0.54 -8.84%
P/EPS 16.29 17.32 11.40 17.65 19.68 -173.35 -14.88 -
EY 6.14 5.77 8.77 5.67 5.08 -0.58 -6.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.62 1.83 2.48 1.96 1.62 1.70 -6.38%

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