[INNITY] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 145.9%
YoY- -72.1%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 103,559 101,891 103,553 101,624 99,553 101,059 96,945 4.49%
PBT 4,065 4,507 5,349 2,155 -1,716 3,082 3,612 8.18%
Tax -1,181 -1,558 -1,453 -993 -1,187 -1,533 -1,484 -14.11%
NP 2,884 2,949 3,896 1,162 -2,903 1,549 2,128 22.44%
-
NP to SH 2,252 2,559 3,695 1,210 -2,636 1,546 1,626 24.22%
-
Tax Rate 29.05% 34.57% 27.16% 46.08% - 49.74% 41.09% -
Total Cost 100,675 98,942 99,657 100,462 102,456 99,510 94,817 4.07%
-
Net Worth 31,138 32,358 31,915 34,337 21,923 23,874 31,694 -1.17%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 31,138 32,358 31,915 34,337 21,923 23,874 31,694 -1.17%
NOSH 138,803 138,403 138,403 138,403 138,403 138,403 138,403 0.19%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.78% 2.89% 3.76% 1.14% -2.92% 1.53% 2.20% -
ROE 7.23% 7.91% 11.58% 3.52% -12.02% 6.48% 5.13% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 74.80 73.62 74.82 73.43 71.93 73.02 70.05 4.46%
EPS 1.63 1.85 2.67 0.87 -1.90 1.12 1.17 24.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2249 0.2338 0.2306 0.2481 0.1584 0.1725 0.229 -1.19%
Adjusted Per Share Value based on latest NOSH - 138,403
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 74.29 73.09 74.28 72.90 71.41 72.49 69.54 4.49%
EPS 1.62 1.84 2.65 0.87 -1.89 1.11 1.17 24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2234 0.2321 0.2289 0.2463 0.1573 0.1713 0.2274 -1.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.59 0.64 0.745 0.65 0.715 0.71 0.70 -
P/RPS 0.79 0.87 1.00 0.89 0.99 0.97 1.00 -14.53%
P/EPS 36.27 34.61 27.91 74.35 -37.54 63.56 59.58 -28.14%
EY 2.76 2.89 3.58 1.35 -2.66 1.57 1.68 39.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.74 3.23 2.62 4.51 4.12 3.06 -9.82%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 20/08/18 24/05/18 22/02/18 23/11/17 17/08/17 24/05/17 -
Price 0.72 0.65 0.775 0.57 0.73 0.71 0.75 -
P/RPS 0.96 0.88 1.04 0.78 1.01 0.97 1.07 -6.97%
P/EPS 44.27 35.16 29.03 65.20 -38.33 63.56 63.84 -21.63%
EY 2.26 2.84 3.44 1.53 -2.61 1.57 1.57 27.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 2.78 3.36 2.30 4.61 4.12 3.28 -1.63%

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