[INNITY] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 94.68%
YoY- -126.32%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 114,012 119,216 120,043 103,032 117,190 106,934 101,624 1.93%
PBT -710 476 5,514 -230 2,249 4,121 2,155 -
Tax -1,459 -1,108 -2,197 -1,094 -856 -1,938 -993 6.61%
NP -2,169 -632 3,317 -1,324 1,393 2,183 1,162 -
-
NP to SH -1,101 -80 3,365 -329 1,250 1,450 1,210 -
-
Tax Rate - 232.77% 39.84% - 38.06% 47.03% 46.08% -
Total Cost 116,181 119,848 116,726 104,356 115,797 104,751 100,462 2.45%
-
Net Worth 39,158 39,548 38,780 35,248 35,899 34,330 34,337 2.21%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 39,158 39,548 38,780 35,248 35,899 34,330 34,337 2.21%
NOSH 139,403 139,403 139,403 139,103 139,103 138,803 138,403 0.12%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -1.90% -0.53% 2.76% -1.29% 1.19% 2.04% 1.14% -
ROE -2.81% -0.20% 8.68% -0.93% 3.48% 4.22% 3.52% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 81.79 85.52 86.15 74.07 84.29 77.19 73.43 1.81%
EPS -0.79 -0.06 2.41 -0.24 0.90 1.05 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2809 0.2837 0.2783 0.2534 0.2582 0.2478 0.2481 2.09%
Adjusted Per Share Value based on latest NOSH - 139,103
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 81.79 85.52 86.11 73.91 84.07 76.71 72.90 1.93%
EPS -0.79 -0.06 2.41 -0.24 0.90 1.04 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2809 0.2837 0.2782 0.2529 0.2575 0.2463 0.2463 2.21%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.48 0.415 0.515 0.385 0.445 0.695 0.65 -
P/RPS 0.59 0.49 0.60 0.52 0.53 0.90 0.89 -6.61%
P/EPS -60.78 -723.16 21.33 -162.78 49.50 66.40 74.35 -
EY -1.65 -0.14 4.69 -0.61 2.02 1.51 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.46 1.85 1.52 1.72 2.80 2.62 -6.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 22/02/23 24/02/22 25/02/21 21/02/20 21/02/19 22/02/18 -
Price 0.405 0.42 0.45 0.41 0.435 0.60 0.57 -
P/RPS 0.50 0.49 0.52 0.55 0.52 0.78 0.78 -7.14%
P/EPS -51.28 -731.87 18.63 -173.35 48.38 57.33 65.20 -
EY -1.95 -0.14 5.37 -0.58 2.07 1.74 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.48 1.62 1.62 1.68 2.42 2.30 -7.50%

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