[INNITY] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 4.86%
YoY- -187.85%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 112,334 107,584 103,032 99,392 100,138 113,283 117,190 -2.78%
PBT 6,070 4,004 -230 -3,747 -4,048 -877 2,249 93.96%
Tax -1,737 -1,348 -1,094 -512 -474 -771 -856 60.35%
NP 4,333 2,656 -1,324 -4,259 -4,522 -1,648 1,393 113.23%
-
NP to SH 4,969 3,534 -329 -3,600 -3,784 -1,387 1,250 151.15%
-
Tax Rate 28.62% 33.67% - - - - 38.06% -
Total Cost 108,001 104,928 104,356 103,651 104,660 114,931 115,797 -4.54%
-
Net Worth 35,356 35,559 35,248 31,562 31,053 32,511 35,899 -1.01%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 35,356 35,559 35,248 31,562 31,053 32,511 35,899 -1.01%
NOSH 139,403 139,403 139,103 139,103 139,103 139,103 139,103 0.14%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.86% 2.47% -1.29% -4.29% -4.52% -1.45% 1.19% -
ROE 14.05% 9.94% -0.93% -11.41% -12.19% -4.27% 3.48% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 80.70 77.33 74.07 71.45 71.97 81.47 84.29 -2.86%
EPS 3.57 2.54 -0.24 -2.59 -2.72 -1.00 0.90 150.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2556 0.2534 0.2269 0.2232 0.2338 0.2582 -1.08%
Adjusted Per Share Value based on latest NOSH - 139,103
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 80.58 77.17 73.91 71.30 71.83 81.26 84.07 -2.78%
EPS 3.56 2.54 -0.24 -2.58 -2.71 -0.99 0.90 150.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2536 0.2551 0.2529 0.2264 0.2228 0.2332 0.2575 -1.01%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.60 0.495 0.385 0.315 0.405 0.325 0.445 -
P/RPS 0.74 0.64 0.52 0.44 0.56 0.40 0.53 24.94%
P/EPS 16.81 19.49 -162.78 -12.17 -14.89 -32.58 49.50 -51.35%
EY 5.95 5.13 -0.61 -8.22 -6.72 -3.07 2.02 105.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.94 1.52 1.39 1.81 1.39 1.72 23.50%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 25/05/21 25/02/21 24/11/20 24/08/20 17/06/20 21/02/20 -
Price 0.63 0.50 0.41 0.385 0.35 0.42 0.435 -
P/RPS 0.78 0.65 0.55 0.54 0.49 0.52 0.52 31.06%
P/EPS 17.65 19.68 -173.35 -14.88 -12.87 -42.11 48.38 -48.97%
EY 5.67 5.08 -0.58 -6.72 -7.77 -2.37 2.07 95.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.96 1.62 1.70 1.57 1.80 1.68 29.67%

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