[INNITY] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 17.93%
YoY- 1.72%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 74,566 44,245 47,627 38,670 33,619 22,948 13,047 33.69%
PBT 4,433 1,238 2,844 2,359 2,152 356 -1,556 -
Tax -1,357 -570 -651 -452 -145 -87 0 -
NP 3,076 668 2,193 1,907 2,007 269 -1,556 -
-
NP to SH 2,935 657 2,406 2,124 2,088 208 -1,498 -
-
Tax Rate 30.61% 46.04% 22.89% 19.16% 6.74% 24.44% - -
Total Cost 71,490 43,577 45,434 36,763 31,612 22,679 14,603 30.29%
-
Net Worth 30,573 27,154 26,255 23,888 15,720 1,383,811 1,403,606 -47.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 30,573 27,154 26,255 23,888 15,720 1,383,811 1,403,606 -47.13%
NOSH 138,403 138,403 138,403 138,403 126,063 122,352 125,546 1.63%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.13% 1.51% 4.60% 4.93% 5.97% 1.17% -11.93% -
ROE 9.60% 2.42% 9.16% 8.89% 13.28% 0.02% -0.11% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 53.88 31.97 34.41 27.94 26.67 18.76 10.39 31.54%
EPS 2.12 0.47 1.74 1.64 1.66 0.17 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2209 0.1962 0.1897 0.1726 0.1247 11.31 11.18 -47.98%
Adjusted Per Share Value based on latest NOSH - 138,403
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 53.49 31.74 34.16 27.74 24.12 16.46 9.36 33.69%
EPS 2.11 0.47 1.73 1.52 1.50 0.15 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2193 0.1948 0.1883 0.1714 0.1128 9.9267 10.0687 -47.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.32 0.36 0.29 0.45 0.20 0.09 0.16 -
P/RPS 0.59 1.13 0.84 1.61 0.75 0.48 1.54 -14.77%
P/EPS 15.09 75.84 16.68 29.32 12.08 52.94 -13.41 -
EY 6.63 1.32 5.99 3.41 8.28 1.89 -7.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.83 1.53 2.61 1.60 0.01 0.01 129.12%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 26/02/13 27/02/12 24/02/11 11/02/10 -
Price 0.44 0.36 0.26 0.55 0.19 0.12 0.15 -
P/RPS 0.82 1.13 0.76 1.97 0.71 0.64 1.44 -8.95%
P/EPS 20.75 75.84 14.96 35.84 11.47 70.59 -12.57 -
EY 4.82 1.32 6.69 2.79 8.72 1.42 -7.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.83 1.37 3.19 1.52 0.01 0.01 141.52%

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