[INNITY] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 38.01%
YoY- 868.8%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 38,961 39,492 39,457 35,607 33,619 31,793 27,742 25.27%
PBT 2,507 2,579 3,368 2,945 2,152 2,141 563 169.44%
Tax -452 -203 -191 -175 -145 -125 -113 150.92%
NP 2,055 2,376 3,177 2,770 2,007 2,016 450 173.98%
-
NP to SH 2,280 2,593 3,333 2,883 2,089 1,994 393 221.15%
-
Tax Rate 18.03% 7.87% 5.67% 5.94% 6.74% 5.84% 20.07% -
Total Cost 36,906 37,116 36,280 32,837 31,612 29,777 27,292 22.17%
-
Net Worth 23,888 24,538 17,924 0 15,681 15,656 14,312 40.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 23,888 24,538 17,924 0 15,681 15,656 14,312 40.49%
NOSH 138,403 138,403 126,404 123,571 125,753 125,555 124,999 6.99%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.27% 6.02% 8.05% 7.78% 5.97% 6.34% 1.62% -
ROE 9.54% 10.57% 18.60% 0.00% 13.32% 12.74% 2.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.15 28.53 31.21 28.81 26.73 25.32 22.19 17.10%
EPS 1.65 1.87 2.64 2.33 1.66 1.59 0.31 203.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1726 0.1773 0.1418 0.00 0.1247 0.1247 0.1145 31.30%
Adjusted Per Share Value based on latest NOSH - 123,571
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.95 28.33 28.30 25.54 24.12 22.81 19.90 25.28%
EPS 1.64 1.86 2.39 2.07 1.50 1.43 0.28 223.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.176 0.1286 0.00 0.1125 0.1123 0.1027 40.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.45 0.46 0.40 0.31 0.20 0.16 0.13 -
P/RPS 1.60 1.61 1.28 1.08 0.75 0.63 0.59 93.87%
P/EPS 27.32 24.55 15.17 13.29 12.04 10.07 41.35 -24.04%
EY 3.66 4.07 6.59 7.53 8.31 9.93 2.42 31.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.59 2.82 0.00 1.60 1.28 1.14 73.27%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 23/08/12 24/05/12 27/02/12 17/11/11 18/08/11 -
Price 0.55 0.61 0.47 0.31 0.19 0.17 0.14 -
P/RPS 1.95 2.14 1.51 1.08 0.71 0.67 0.63 111.66%
P/EPS 33.39 32.56 17.82 13.29 11.44 10.70 44.53 -17.39%
EY 3.00 3.07 5.61 7.53 8.74 9.34 2.25 21.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.44 3.31 0.00 1.52 1.36 1.22 89.24%

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