[INNITY] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.2%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 40,533 38,677 38,961 39,492 39,457 35,607 33,619 13.29%
PBT 1,304 935 2,507 2,579 3,368 2,945 2,152 -28.41%
Tax -521 -424 -452 -203 -191 -175 -145 134.77%
NP 783 511 2,055 2,376 3,177 2,770 2,007 -46.63%
-
NP to SH 1,165 841 2,280 2,593 3,333 2,883 2,089 -32.27%
-
Tax Rate 39.95% 45.35% 18.03% 7.87% 5.67% 5.94% 6.74% -
Total Cost 39,750 38,166 36,906 37,116 36,280 32,837 31,612 16.51%
-
Net Worth 24,179 22,753 23,888 24,538 17,924 0 15,681 33.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 24,179 22,753 23,888 24,538 17,924 0 15,681 33.50%
NOSH 138,403 138,403 138,403 138,403 126,404 123,571 125,753 6.60%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.93% 1.32% 5.27% 6.02% 8.05% 7.78% 5.97% -
ROE 4.82% 3.70% 9.54% 10.57% 18.60% 0.00% 13.32% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.29 27.95 28.15 28.53 31.21 28.81 26.73 6.29%
EPS 0.84 0.61 1.65 1.87 2.64 2.33 1.66 -36.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.1644 0.1726 0.1773 0.1418 0.00 0.1247 25.22%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.08 27.74 27.95 28.33 28.30 25.54 24.12 13.29%
EPS 0.84 0.60 1.64 1.86 2.39 2.07 1.50 -32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1734 0.1632 0.1714 0.176 0.1286 0.00 0.1125 33.46%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.42 0.55 0.45 0.46 0.40 0.31 0.20 -
P/RPS 1.43 1.97 1.60 1.61 1.28 1.08 0.75 53.82%
P/EPS 49.90 90.51 27.32 24.55 15.17 13.29 12.04 158.24%
EY 2.00 1.10 3.66 4.07 6.59 7.53 8.31 -61.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.35 2.61 2.59 2.82 0.00 1.60 31.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 22/05/13 26/02/13 22/11/12 23/08/12 24/05/12 27/02/12 -
Price 0.32 0.40 0.55 0.61 0.47 0.31 0.19 -
P/RPS 1.09 1.43 1.95 2.14 1.51 1.08 0.71 33.11%
P/EPS 38.02 65.83 33.39 32.56 17.82 13.29 11.44 122.86%
EY 2.63 1.52 3.00 3.07 5.61 7.53 8.74 -55.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.43 3.19 3.44 3.31 0.00 1.52 13.18%

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