[INNITY] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -182.29%
YoY- 29.93%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 85,291 69,238 87,036 75,839 73,904 69,596 50,793 9.01%
PBT 2,209 -5,478 518 -1,318 -3,228 5,738 2,180 0.22%
Tax -1,192 -145 -489 -838 -650 -1,680 -556 13.54%
NP 1,017 -5,623 29 -2,156 -3,878 4,058 1,624 -7.49%
-
NP to SH 1,294 -4,641 209 -2,439 -3,481 3,587 1,458 -1.96%
-
Tax Rate 53.96% - 94.40% - - 29.28% 25.50% -
Total Cost 84,274 74,861 87,007 77,995 77,782 65,538 49,169 9.38%
-
Net Worth 36,628 31,562 34,921 31,138 21,923 33,978 29,258 3.81%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 36,628 31,562 34,921 31,138 21,923 33,978 29,258 3.81%
NOSH 139,403 139,103 139,103 138,803 138,403 138,403 138,403 0.11%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.19% -8.12% 0.03% -2.84% -5.25% 5.83% 3.20% -
ROE 3.53% -14.70% 0.60% -7.83% -15.88% 10.56% 4.98% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 61.24 49.77 62.66 54.78 53.40 50.28 36.70 8.89%
EPS 0.93 -3.34 0.15 -1.76 -2.52 2.59 1.05 -2.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 0.2269 0.2514 0.2249 0.1584 0.2455 0.2114 3.70%
Adjusted Per Share Value based on latest NOSH - 138,803
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 61.18 49.67 62.43 54.40 53.01 49.92 36.44 9.01%
EPS 0.93 -3.33 0.15 -1.75 -2.50 2.57 1.05 -2.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2628 0.2264 0.2505 0.2234 0.1573 0.2437 0.2099 3.81%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.575 0.315 0.45 0.59 0.715 0.62 0.30 -
P/RPS 0.94 0.63 0.72 1.08 1.34 1.23 0.82 2.30%
P/EPS 61.89 -9.44 299.08 -33.49 -28.43 23.92 28.48 13.79%
EY 1.62 -10.59 0.33 -2.99 -3.52 4.18 3.51 -12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.39 1.79 2.62 4.51 2.53 1.42 7.48%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 24/11/20 21/11/19 19/11/18 23/11/17 25/11/16 19/11/15 -
Price 0.48 0.385 0.45 0.72 0.73 0.66 0.30 -
P/RPS 0.78 0.77 0.72 1.31 1.37 1.31 0.82 -0.82%
P/EPS 51.66 -11.54 299.08 -40.87 -29.02 25.47 28.48 10.42%
EY 1.94 -8.67 0.33 -2.45 -3.45 3.93 3.51 -9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.70 1.79 3.20 4.61 2.69 1.42 4.31%

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