[INNITY] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -50.13%
YoY- -1515.0%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 40,370 29,276 19,688 10,954 3,012 0 -
PBT 2,622 486 70 -2,446 128 0 -
Tax -144 -52 0 0 0 0 -
NP 2,478 434 70 -2,446 128 0 -
-
NP to SH 2,596 418 36 -2,264 160 0 -
-
Tax Rate 5.49% 10.70% 0.00% - 0.00% - -
Total Cost 37,892 28,842 19,618 13,400 2,884 0 -
-
Net Worth 17,869 14,076 20,087 1,445,186 227,818 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 17,869 14,076 20,087 1,445,186 227,818 0 -
NOSH 126,019 122,941 180,000 125,777 18,181 0 -
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.14% 1.48% 0.36% -22.33% 4.25% 0.00% -
ROE 14.53% 2.97% 0.18% -0.16% 0.07% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.03 23.81 10.94 8.71 16.57 0.00 -
EPS 2.06 0.34 0.02 -1.80 0.88 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1145 0.1116 11.49 12.53 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,833
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 28.96 21.00 14.12 7.86 2.16 0.00 -
EPS 1.86 0.30 0.03 -1.62 0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 0.101 0.1441 10.3669 1.6342 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 0.40 0.13 0.14 0.20 0.26 0.00 -
P/RPS 1.25 0.55 1.28 2.30 1.57 0.00 -
P/EPS 19.42 38.24 700.00 -11.11 29.55 0.00 -
EY 5.15 2.62 0.14 -9.00 3.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.14 1.25 0.02 0.02 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/12 18/08/11 19/08/10 19/08/09 21/08/08 - -
Price 0.47 0.14 0.14 0.20 0.25 0.00 -
P/RPS 1.47 0.59 1.28 2.30 1.51 0.00 -
P/EPS 22.82 41.18 700.00 -11.11 28.41 0.00 -
EY 4.38 2.43 0.14 -9.00 3.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 1.22 1.25 0.02 0.02 0.00 -

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