[INNITY] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 219.92%
YoY- -36.85%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 27,154 22,634 18,792 12,600 13,840 11,984 8,134 22.22%
PBT 1,244 2,238 911 1,005 1,509 1,140 717 9.60%
Tax -248 -570 -66 -33 -139 -42 -26 45.57%
NP 996 1,668 845 972 1,370 1,098 691 6.27%
-
NP to SH 1,324 1,499 862 915 1,449 1,125 675 11.87%
-
Tax Rate 19.94% 25.47% 7.24% 3.28% 9.21% 3.68% 3.63% -
Total Cost 26,158 20,966 17,947 11,628 12,470 10,886 7,443 23.28%
-
Net Worth 23,874 31,002 27,210 26,213 24,179 17,924 14,312 8.89%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 23,874 31,002 27,210 26,213 24,179 17,924 14,312 8.89%
NOSH 138,403 138,403 138,403 138,403 138,403 126,404 124,999 1.71%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.67% 7.37% 4.50% 7.71% 9.90% 9.16% 8.50% -
ROE 5.55% 4.84% 3.17% 3.49% 5.99% 6.28% 4.72% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 19.62 16.35 13.58 9.10 10.00 9.48 6.51 20.16%
EPS 0.96 1.08 0.62 0.66 1.07 0.89 0.54 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.224 0.1966 0.1894 0.1747 0.1418 0.1145 7.06%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 19.48 16.24 13.48 9.04 9.93 8.60 5.83 22.24%
EPS 0.95 1.08 0.62 0.66 1.04 0.81 0.48 12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1713 0.2224 0.1952 0.188 0.1734 0.1286 0.1027 8.89%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.71 0.55 0.365 0.43 0.42 0.40 0.13 -
P/RPS 3.62 3.36 2.69 4.72 4.20 4.22 2.00 10.38%
P/EPS 74.22 50.78 58.60 65.04 40.12 44.94 24.07 20.62%
EY 1.35 1.97 1.71 1.54 2.49 2.23 4.15 -17.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 2.46 1.86 2.27 2.40 2.82 1.14 23.85%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 22/08/16 27/08/15 25/08/14 22/08/13 23/08/12 18/08/11 -
Price 0.71 0.58 0.30 0.39 0.32 0.47 0.14 -
P/RPS 3.62 3.55 2.21 4.28 3.20 4.96 2.15 9.06%
P/EPS 74.22 53.55 48.17 58.99 30.57 52.81 25.93 19.13%
EY 1.35 1.87 2.08 1.70 3.27 1.89 3.86 -16.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 2.59 1.53 2.06 1.83 3.31 1.22 22.46%

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