[INNITY] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -9.32%
YoY- 47.77%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 117,190 106,934 101,624 95,651 74,566 44,245 47,627 16.18%
PBT 2,249 4,121 2,155 6,786 4,433 1,238 2,844 -3.83%
Tax -856 -1,938 -993 -1,846 -1,357 -570 -651 4.66%
NP 1,393 2,183 1,162 4,940 3,076 668 2,193 -7.28%
-
NP to SH 1,250 1,450 1,210 4,337 2,935 657 2,406 -10.33%
-
Tax Rate 38.06% 47.03% 46.08% 27.20% 30.61% 46.04% 22.89% -
Total Cost 115,797 104,751 100,462 90,711 71,490 43,577 45,434 16.86%
-
Net Worth 35,899 34,330 34,337 35,403 30,573 27,154 26,255 5.35%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 35,899 34,330 34,337 35,403 30,573 27,154 26,255 5.35%
NOSH 139,103 138,803 138,403 138,403 138,403 138,403 138,403 0.08%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.19% 2.04% 1.14% 5.16% 4.13% 1.51% 4.60% -
ROE 3.48% 4.22% 3.52% 12.25% 9.60% 2.42% 9.16% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 84.29 77.19 73.43 69.11 53.88 31.97 34.41 16.09%
EPS 0.90 1.05 0.87 3.13 2.12 0.47 1.74 -10.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2582 0.2478 0.2481 0.2558 0.2209 0.1962 0.1897 5.27%
Adjusted Per Share Value based on latest NOSH - 138,403
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 84.07 76.71 72.90 68.61 53.49 31.74 34.16 16.18%
EPS 0.90 1.04 0.87 3.11 2.11 0.47 1.73 -10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2575 0.2463 0.2463 0.254 0.2193 0.1948 0.1883 5.35%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.445 0.695 0.65 0.615 0.32 0.36 0.29 -
P/RPS 0.53 0.90 0.89 0.89 0.59 1.13 0.84 -7.38%
P/EPS 49.50 66.40 74.35 19.63 15.09 75.84 16.68 19.86%
EY 2.02 1.51 1.35 5.10 6.63 1.32 5.99 -16.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.80 2.62 2.40 1.45 1.83 1.53 1.96%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 21/02/19 22/02/18 23/02/17 25/02/16 26/02/15 27/02/14 -
Price 0.435 0.60 0.57 0.86 0.44 0.36 0.26 -
P/RPS 0.52 0.78 0.78 1.24 0.82 1.13 0.76 -6.12%
P/EPS 48.38 57.33 65.20 27.44 20.75 75.84 14.96 21.59%
EY 2.07 1.74 1.53 3.64 4.82 1.32 6.69 -17.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.42 2.30 3.36 1.99 1.83 1.37 3.45%

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