[INNITY] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 147.53%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 95,651 74,566 44,245 47,627 38,670 33,619 22,948 26.83%
PBT 6,786 4,433 1,238 2,844 2,359 2,152 356 63.36%
Tax -1,846 -1,357 -570 -651 -452 -145 -87 66.30%
NP 4,940 3,076 668 2,193 1,907 2,007 269 62.35%
-
NP to SH 4,337 2,935 657 2,406 2,124 2,088 208 65.82%
-
Tax Rate 27.20% 30.61% 46.04% 22.89% 19.16% 6.74% 24.44% -
Total Cost 90,711 71,490 43,577 45,434 36,763 31,612 22,679 25.96%
-
Net Worth 35,403 30,573 27,154 26,255 23,888 15,720 1,383,811 -45.68%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 35,403 30,573 27,154 26,255 23,888 15,720 1,383,811 -45.68%
NOSH 138,403 138,403 138,403 138,403 138,403 126,063 122,352 2.07%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.16% 4.13% 1.51% 4.60% 4.93% 5.97% 1.17% -
ROE 12.25% 9.60% 2.42% 9.16% 8.89% 13.28% 0.02% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 69.11 53.88 31.97 34.41 27.94 26.67 18.76 24.25%
EPS 3.13 2.12 0.47 1.74 1.64 1.66 0.17 62.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2558 0.2209 0.1962 0.1897 0.1726 0.1247 11.31 -46.79%
Adjusted Per Share Value based on latest NOSH - 138,403
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.61 53.49 31.74 34.16 27.74 24.12 16.46 26.83%
EPS 3.11 2.11 0.47 1.73 1.52 1.50 0.15 65.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2193 0.1948 0.1883 0.1714 0.1128 9.9267 -45.68%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.615 0.32 0.36 0.29 0.45 0.20 0.09 -
P/RPS 0.89 0.59 1.13 0.84 1.61 0.75 0.48 10.82%
P/EPS 19.63 15.09 75.84 16.68 29.32 12.08 52.94 -15.22%
EY 5.10 6.63 1.32 5.99 3.41 8.28 1.89 17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.45 1.83 1.53 2.61 1.60 0.01 149.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 26/02/15 27/02/14 26/02/13 27/02/12 24/02/11 -
Price 0.86 0.44 0.36 0.26 0.55 0.19 0.12 -
P/RPS 1.24 0.82 1.13 0.76 1.97 0.71 0.64 11.64%
P/EPS 27.44 20.75 75.84 14.96 35.84 11.47 70.59 -14.55%
EY 3.64 4.82 1.32 6.69 2.79 8.72 1.42 16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 1.99 1.83 1.37 3.19 1.52 0.01 163.43%

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