[INNITY] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 162.04%
YoY- 113.42%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 31,793 27,742 24,674 22,948 19,311 17,414 15,041 64.62%
PBT 2,141 563 -257 355 -251 -298 -998 -
Tax -125 -113 -87 -87 -20 0 0 -
NP 2,016 450 -344 268 -271 -298 -998 -
-
NP to SH 1,994 393 -375 201 -324 -348 -1,010 -
-
Tax Rate 5.84% 20.07% - 24.51% - - - -
Total Cost 29,777 27,292 25,018 22,680 19,582 17,712 16,039 50.99%
-
Net Worth 15,656 14,312 13,698 1,408,609 1,379,578 14,826 13,825 8.63%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 15,656 14,312 13,698 1,408,609 1,379,578 14,826 13,825 8.63%
NOSH 125,555 124,999 125,675 124,545 127,857 132,857 123,333 1.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.34% 1.62% -1.39% 1.17% -1.40% -1.71% -6.64% -
ROE 12.74% 2.75% -2.74% 0.01% -0.02% -2.35% -7.31% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.32 22.19 19.63 18.43 15.10 13.11 12.20 62.63%
EPS 1.59 0.31 -0.30 0.16 -0.25 -0.26 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1145 0.109 11.31 10.79 0.1116 0.1121 7.35%
Adjusted Per Share Value based on latest NOSH - 124,545
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.81 19.90 17.70 16.46 13.85 12.49 10.79 64.64%
EPS 1.43 0.28 -0.27 0.14 -0.23 -0.25 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1123 0.1027 0.0983 10.1046 9.8963 0.1064 0.0992 8.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.16 0.13 0.11 0.09 0.14 0.14 0.16 -
P/RPS 0.63 0.59 0.56 0.49 0.93 1.07 1.31 -38.58%
P/EPS 10.07 41.35 -36.86 55.77 -55.25 -53.45 -19.54 -
EY 9.93 2.42 -2.71 1.79 -1.81 -1.87 -5.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.14 1.01 0.01 0.01 1.25 1.43 -7.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 19/05/11 24/02/11 18/11/10 19/08/10 21/05/10 -
Price 0.17 0.14 0.14 0.12 0.11 0.14 0.14 -
P/RPS 0.67 0.63 0.71 0.65 0.73 1.07 1.15 -30.22%
P/EPS 10.70 44.53 -46.92 74.36 -43.41 -53.45 -17.10 -
EY 9.34 2.25 -2.13 1.34 -2.30 -1.87 -5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.22 1.28 0.01 0.01 1.25 1.25 5.77%

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