[INNITY] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 50.15%
YoY- 345.21%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 94,031 86,949 83,107 75,229 61,587 53,086 46,894 58.81%
PBT 7,976 5,771 4,444 4,418 3,147 1,363 1,457 209.65%
Tax -2,479 -2,051 -1,547 -1,355 -1,031 -729 -696 132.68%
NP 5,497 3,720 2,897 3,063 2,116 634 761 272.33%
-
NP to SH 5,054 3,461 2,824 2,925 1,948 642 695 273.99%
-
Tax Rate 31.08% 35.54% 34.81% 30.67% 32.76% 53.48% 47.77% -
Total Cost 88,534 83,229 80,210 72,166 59,471 52,452 46,133 54.24%
-
Net Worth 33,978 31,002 29,369 30,492 29,258 27,210 26,476 18.04%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 33,978 31,002 29,369 30,492 29,258 27,210 26,476 18.04%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.85% 4.28% 3.49% 4.07% 3.44% 1.19% 1.62% -
ROE 14.87% 11.16% 9.62% 9.59% 6.66% 2.36% 2.62% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 67.94 62.82 60.05 54.50 44.50 38.36 33.88 58.81%
EPS 3.65 2.50 2.04 2.12 1.41 0.46 0.50 274.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2455 0.224 0.2122 0.2209 0.2114 0.1966 0.1913 18.03%
Adjusted Per Share Value based on latest NOSH - 138,403
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 67.45 62.37 59.62 53.96 44.18 38.08 33.64 58.80%
EPS 3.63 2.48 2.03 2.10 1.40 0.46 0.50 273.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.2224 0.2107 0.2187 0.2099 0.1952 0.1899 18.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.62 0.55 0.70 0.32 0.30 0.365 0.36 -
P/RPS 0.91 0.88 1.17 0.59 0.67 0.95 1.06 -9.64%
P/EPS 16.98 21.99 34.31 15.10 21.31 78.69 71.69 -61.61%
EY 5.89 4.55 2.91 6.62 4.69 1.27 1.39 161.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.46 3.30 1.45 1.42 1.86 1.88 21.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 22/08/16 25/05/16 25/02/16 19/11/15 27/08/15 21/05/15 -
Price 0.66 0.58 0.65 0.44 0.30 0.30 0.36 -
P/RPS 0.97 0.92 1.08 0.81 0.67 0.78 1.06 -5.72%
P/EPS 18.07 23.19 31.86 20.76 21.31 64.67 71.69 -59.99%
EY 5.53 4.31 3.14 4.82 4.69 1.55 1.39 150.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.59 3.06 1.99 1.42 1.53 1.88 26.89%

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