[INNITY] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 115.27%
YoY- -73.88%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 87,862 64,420 46,740 44,096 40,370 29,276 19,688 28.28%
PBT 3,434 728 478 512 2,622 486 70 91.21%
Tax -1,864 -472 -154 -282 -144 -52 0 -
NP 1,570 256 324 230 2,478 434 70 67.85%
-
NP to SH 1,346 274 304 678 2,596 418 36 82.76%
-
Tax Rate 54.28% 64.84% 32.22% 55.08% 5.49% 10.70% 0.00% -
Total Cost 86,292 64,164 46,416 43,866 37,892 28,842 19,618 27.97%
-
Net Worth 31,002 27,210 26,213 24,179 17,869 14,076 20,087 7.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 31,002 27,210 26,213 24,179 17,869 14,076 20,087 7.49%
NOSH 138,403 138,403 138,403 138,403 126,019 122,941 180,000 -4.28%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.79% 0.40% 0.69% 0.52% 6.14% 1.48% 0.36% -
ROE 4.34% 1.01% 1.16% 2.80% 14.53% 2.97% 0.18% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.48 46.55 33.77 31.86 32.03 23.81 10.94 34.01%
EPS 0.98 0.20 0.22 0.50 2.06 0.34 0.02 91.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.224 0.1966 0.1894 0.1747 0.1418 0.1145 0.1116 12.30%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.03 46.21 33.53 31.63 28.96 21.00 14.12 28.28%
EPS 0.97 0.20 0.22 0.49 1.86 0.30 0.03 78.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2224 0.1952 0.188 0.1734 0.1282 0.101 0.1441 7.49%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.55 0.365 0.43 0.42 0.40 0.13 0.14 -
P/RPS 0.87 0.78 1.27 1.32 1.25 0.55 1.28 -6.22%
P/EPS 56.55 184.37 195.77 85.74 19.42 38.24 700.00 -34.22%
EY 1.77 0.54 0.51 1.17 5.15 2.62 0.14 52.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.86 2.27 2.40 2.82 1.14 1.25 11.93%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 27/08/15 25/08/14 22/08/13 23/08/12 18/08/11 19/08/10 -
Price 0.58 0.30 0.39 0.32 0.47 0.14 0.14 -
P/RPS 0.91 0.64 1.15 1.00 1.47 0.59 1.28 -5.52%
P/EPS 59.64 151.54 177.56 65.32 22.82 41.18 700.00 -33.64%
EY 1.68 0.66 0.56 1.53 4.38 2.43 0.14 51.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 1.53 2.06 1.83 3.31 1.22 1.25 12.89%

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