[INNITY] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 903.85%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 44,245 47,627 38,670 33,619 22,948 13,047 7,615 34.06%
PBT 1,238 2,844 2,359 2,152 356 -1,556 439 18.85%
Tax -570 -651 -452 -145 -87 0 0 -
NP 668 2,193 1,907 2,007 269 -1,556 439 7.24%
-
NP to SH 657 2,406 2,124 2,088 208 -1,498 416 7.91%
-
Tax Rate 46.04% 22.89% 19.16% 6.74% 24.44% - 0.00% -
Total Cost 43,577 45,434 36,763 31,612 22,679 14,603 7,176 35.05%
-
Net Worth 27,154 26,255 23,888 15,720 1,383,811 1,403,606 10,081 17.94%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 27,154 26,255 23,888 15,720 1,383,811 1,403,606 10,081 17.94%
NOSH 138,403 138,403 138,403 126,063 122,352 125,546 81,568 9.20%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.51% 4.60% 4.93% 5.97% 1.17% -11.93% 5.76% -
ROE 2.42% 9.16% 8.89% 13.28% 0.02% -0.11% 4.13% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 31.97 34.41 27.94 26.67 18.76 10.39 9.34 22.75%
EPS 0.47 1.74 1.64 1.66 0.17 -1.19 0.51 -1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1962 0.1897 0.1726 0.1247 11.31 11.18 0.1236 8.00%
Adjusted Per Share Value based on latest NOSH - 125,753
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 31.74 34.16 27.74 24.12 16.46 9.36 5.46 34.07%
EPS 0.47 1.73 1.52 1.50 0.15 -1.07 0.30 7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1948 0.1883 0.1714 0.1128 9.9267 10.0687 0.0723 17.95%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.36 0.29 0.45 0.20 0.09 0.16 0.22 -
P/RPS 1.13 0.84 1.61 0.75 0.48 1.54 2.36 -11.54%
P/EPS 75.84 16.68 29.32 12.08 52.94 -13.41 43.14 9.85%
EY 1.32 5.99 3.41 8.28 1.89 -7.46 2.32 -8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.53 2.61 1.60 0.01 0.01 1.78 0.46%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 26/02/13 27/02/12 24/02/11 11/02/10 27/02/09 -
Price 0.36 0.26 0.55 0.19 0.12 0.15 0.29 -
P/RPS 1.13 0.76 1.97 0.71 0.64 1.44 3.11 -15.52%
P/EPS 75.84 14.96 35.84 11.47 70.59 -12.57 56.86 4.91%
EY 1.32 6.69 2.79 8.72 1.42 -7.95 1.76 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.37 3.19 1.52 0.01 0.01 2.35 -4.08%

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