[INNITY] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -12.0%
YoY- 185.43%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 117,862 107,634 106,934 103,559 101,891 103,553 101,624 10.41%
PBT 4,324 3,368 4,121 4,065 4,507 5,349 2,155 59.28%
Tax -1,407 -1,386 -1,938 -1,181 -1,558 -1,453 -993 26.23%
NP 2,917 1,982 2,183 2,884 2,949 3,896 1,162 85.02%
-
NP to SH 2,126 1,460 1,450 2,252 2,559 3,695 1,210 45.75%
-
Tax Rate 32.54% 41.15% 47.03% 29.05% 34.57% 27.16% 46.08% -
Total Cost 114,945 105,652 104,751 100,675 98,942 99,657 100,462 9.42%
-
Net Worth 34,504 33,204 34,330 31,138 32,358 31,915 34,337 0.32%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 34,504 33,204 34,330 31,138 32,358 31,915 34,337 0.32%
NOSH 139,103 138,933 138,803 138,803 138,403 138,403 138,403 0.33%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.47% 1.84% 2.04% 2.78% 2.89% 3.76% 1.14% -
ROE 6.16% 4.40% 4.22% 7.23% 7.91% 11.58% 3.52% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 84.92 77.64 77.19 74.80 73.62 74.82 73.43 10.20%
EPS 1.53 1.05 1.05 1.63 1.85 2.67 0.87 45.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.2395 0.2478 0.2249 0.2338 0.2306 0.2481 0.13%
Adjusted Per Share Value based on latest NOSH - 138,803
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 84.55 77.21 76.71 74.29 73.09 74.28 72.90 10.41%
EPS 1.53 1.05 1.04 1.62 1.84 2.65 0.87 45.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2475 0.2382 0.2463 0.2234 0.2321 0.2289 0.2463 0.32%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.43 0.565 0.695 0.59 0.64 0.745 0.65 -
P/RPS 0.51 0.73 0.90 0.79 0.87 1.00 0.89 -31.08%
P/EPS 28.07 53.65 66.40 36.27 34.61 27.91 74.35 -47.85%
EY 3.56 1.86 1.51 2.76 2.89 3.58 1.35 91.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.36 2.80 2.62 2.74 3.23 2.62 -24.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 24/05/19 21/02/19 19/11/18 20/08/18 24/05/18 22/02/18 -
Price 0.46 0.46 0.60 0.72 0.65 0.775 0.57 -
P/RPS 0.54 0.59 0.78 0.96 0.88 1.04 0.78 -21.79%
P/EPS 30.03 43.68 57.33 44.27 35.16 29.03 65.20 -40.44%
EY 3.33 2.29 1.74 2.26 2.84 3.44 1.53 68.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.92 2.42 3.20 2.78 3.36 2.30 -13.54%

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