[INNITY] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 122.47%
YoY- 1061.11%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 46,740 44,096 40,370 29,276 19,688 10,954 3,012 57.89%
PBT 478 512 2,622 486 70 -2,446 128 24.54%
Tax -154 -282 -144 -52 0 0 0 -
NP 324 230 2,478 434 70 -2,446 128 16.73%
-
NP to SH 304 678 2,596 418 36 -2,264 160 11.28%
-
Tax Rate 32.22% 55.08% 5.49% 10.70% 0.00% - 0.00% -
Total Cost 46,416 43,866 37,892 28,842 19,618 13,400 2,884 58.86%
-
Net Worth 26,213 24,179 17,869 14,076 20,087 1,445,186 227,818 -30.24%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 26,213 24,179 17,869 14,076 20,087 1,445,186 227,818 -30.24%
NOSH 138,403 138,403 126,019 122,941 180,000 125,777 18,181 40.23%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.69% 0.52% 6.14% 1.48% 0.36% -22.33% 4.25% -
ROE 1.16% 2.80% 14.53% 2.97% 0.18% -0.16% 0.07% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.77 31.86 32.03 23.81 10.94 8.71 16.57 12.59%
EPS 0.22 0.50 2.06 0.34 0.02 -1.80 0.88 -20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1894 0.1747 0.1418 0.1145 0.1116 11.49 12.53 -50.25%
Adjusted Per Share Value based on latest NOSH - 124,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.53 31.63 28.96 21.00 14.12 7.86 2.16 57.90%
EPS 0.22 0.49 1.86 0.30 0.03 -1.62 0.11 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.1734 0.1282 0.101 0.1441 10.3669 1.6342 -30.24%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.43 0.42 0.40 0.13 0.14 0.20 0.26 -
P/RPS 1.27 1.32 1.25 0.55 1.28 2.30 1.57 -3.47%
P/EPS 195.77 85.74 19.42 38.24 700.00 -11.11 29.55 37.02%
EY 0.51 1.17 5.15 2.62 0.14 -9.00 3.38 -27.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.40 2.82 1.14 1.25 0.02 0.02 119.95%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 22/08/13 23/08/12 18/08/11 19/08/10 19/08/09 21/08/08 -
Price 0.39 0.32 0.47 0.14 0.14 0.20 0.25 -
P/RPS 1.15 1.00 1.47 0.59 1.28 2.30 1.51 -4.43%
P/EPS 177.56 65.32 22.82 41.18 700.00 -11.11 28.41 35.70%
EY 0.56 1.53 4.38 2.43 0.14 -9.00 3.52 -26.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.83 3.31 1.22 1.25 0.02 0.02 116.43%

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