[INNITY] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 5.78%
YoY- -75.02%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 75,229 61,587 53,086 46,894 44,245 44,865 47,827 35.13%
PBT 4,418 3,147 1,363 1,457 1,238 2,525 2,898 32.35%
Tax -1,355 -1,031 -729 -696 -570 -650 -634 65.69%
NP 3,063 2,116 634 761 668 1,875 2,264 22.25%
-
NP to SH 2,925 1,948 642 695 657 1,873 2,248 19.12%
-
Tax Rate 30.67% 32.76% 53.48% 47.77% 46.04% 25.74% 21.88% -
Total Cost 72,166 59,471 52,452 46,133 43,577 42,990 45,563 35.76%
-
Net Worth 30,492 29,258 27,210 26,476 27,154 26,545 26,213 10.57%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 30,492 29,258 27,210 26,476 27,154 26,545 26,213 10.57%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.07% 3.44% 1.19% 1.62% 1.51% 4.18% 4.73% -
ROE 9.59% 6.66% 2.36% 2.62% 2.42% 7.06% 8.58% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.50 44.50 38.36 33.88 31.97 32.42 34.56 35.36%
EPS 2.12 1.41 0.46 0.50 0.47 1.35 1.62 19.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2209 0.2114 0.1966 0.1913 0.1962 0.1918 0.1894 10.76%
Adjusted Per Share Value based on latest NOSH - 138,403
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.96 44.18 38.08 33.64 31.74 32.18 34.31 35.12%
EPS 2.10 1.40 0.46 0.50 0.47 1.34 1.61 19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2187 0.2099 0.1952 0.1899 0.1948 0.1904 0.188 10.57%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.32 0.30 0.365 0.36 0.36 0.375 0.43 -
P/RPS 0.59 0.67 0.95 1.06 1.13 1.16 1.24 -38.97%
P/EPS 15.10 21.31 78.69 71.69 75.84 27.71 26.47 -31.14%
EY 6.62 4.69 1.27 1.39 1.32 3.61 3.78 45.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.42 1.86 1.88 1.83 1.96 2.27 -25.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 19/11/15 27/08/15 21/05/15 26/02/15 19/11/14 25/08/14 -
Price 0.44 0.30 0.30 0.36 0.36 0.32 0.39 -
P/RPS 0.81 0.67 0.78 1.06 1.13 0.99 1.13 -19.85%
P/EPS 20.76 21.31 64.67 71.69 75.84 23.65 24.01 -9.21%
EY 4.82 4.69 1.55 1.39 1.32 4.23 4.16 10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.42 1.53 1.88 1.83 1.67 2.06 -2.27%

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