[INNITY] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -131.71%
YoY- 31.26%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 22,591 21,297 13,419 10,770 8,208 8,492 6,504 23.03%
PBT -3,695 -521 -547 -766 -1,253 319 -474 40.76%
Tax 0 -362 -170 -44 -2 -30 0 -
NP -3,695 -883 -717 -810 -1,255 289 -474 40.76%
-
NP to SH -3,537 -826 -725 -763 -1,110 329 -465 40.19%
-
Tax Rate - - - - - 9.40% - -
Total Cost 26,286 22,180 14,136 11,580 9,463 8,203 6,978 24.71%
-
Net Worth 31,694 29,369 26,476 25,493 22,753 0 13,698 14.99%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 31,694 29,369 26,476 25,493 22,753 0 13,698 14.99%
NOSH 138,403 138,403 138,403 138,403 138,403 123,571 125,675 1.61%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -16.36% -4.15% -5.34% -7.52% -15.29% 3.40% -7.29% -
ROE -11.16% -2.81% -2.74% -2.99% -4.88% 0.00% -3.39% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.32 15.39 9.70 7.78 5.93 6.87 5.18 21.05%
EPS -2.56 -0.60 -0.52 -0.55 -0.84 0.24 -0.37 37.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.2122 0.1913 0.1842 0.1644 0.00 0.109 13.15%
Adjusted Per Share Value based on latest NOSH - 138,403
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.21 15.28 9.63 7.73 5.89 6.09 4.67 23.02%
EPS -2.54 -0.59 -0.52 -0.55 -0.80 0.24 -0.33 40.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2274 0.2107 0.1899 0.1829 0.1632 0.00 0.0983 14.98%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.70 0.70 0.36 0.39 0.55 0.31 0.11 -
P/RPS 4.29 4.55 3.71 5.01 9.27 4.51 2.13 12.36%
P/EPS -27.39 -117.29 -68.72 -70.74 -68.58 116.44 -29.73 -1.35%
EY -3.65 -0.85 -1.46 -1.41 -1.46 0.86 -3.36 1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 3.30 1.88 2.12 3.35 0.00 1.01 20.27%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 25/05/16 21/05/15 29/05/14 22/05/13 24/05/12 19/05/11 -
Price 0.75 0.65 0.36 0.47 0.40 0.31 0.14 -
P/RPS 4.59 4.22 3.71 6.04 6.74 4.51 2.71 9.17%
P/EPS -29.35 -108.91 -68.72 -85.26 -49.88 116.44 -37.84 -4.14%
EY -3.41 -0.92 -1.46 -1.17 -2.01 0.86 -2.64 4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 3.06 1.88 2.55 2.43 0.00 1.28 16.96%

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