[INNITY] YoY Quarter Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -55.29%
YoY- -59.53%
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 18,583 10,082 13,044 9,563 9,528 5,477 3,580 31.56%
PBT 1,816 32 405 461 1,250 -328 -375 -
Tax -320 -18 -2 -44 -32 -20 0 -
NP 1,496 14 403 417 1,218 -348 -375 -
-
NP to SH 1,321 15 390 503 1,243 -358 -382 -
-
Tax Rate 17.62% 56.25% 0.49% 9.54% 2.56% - - -
Total Cost 17,087 10,068 12,641 9,146 8,310 5,825 3,955 27.60%
-
Net Worth 29,258 26,545 24,345 24,538 15,656 1,379,578 14,261 12.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 29,258 26,545 24,345 24,538 15,656 1,379,578 14,261 12.71%
NOSH 138,403 138,403 138,403 138,403 125,555 127,857 127,333 1.39%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.05% 0.14% 3.09% 4.36% 12.78% -6.35% -10.47% -
ROE 4.51% 0.06% 1.60% 2.05% 7.94% -0.03% -2.68% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.43 7.28 9.42 6.91 7.59 4.28 2.81 29.77%
EPS 0.95 0.01 0.28 0.40 0.99 -0.28 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2114 0.1918 0.1759 0.1773 0.1247 10.79 0.112 11.16%
Adjusted Per Share Value based on latest NOSH - 138,403
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.33 7.23 9.36 6.86 6.83 3.93 2.57 31.55%
EPS 0.95 0.01 0.28 0.36 0.89 -0.26 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.1904 0.1746 0.176 0.1123 9.8963 0.1023 12.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.30 0.375 0.285 0.46 0.16 0.14 0.17 -
P/RPS 2.23 5.15 3.02 6.66 2.11 3.27 6.05 -15.31%
P/EPS 31.43 3,460.09 101.14 126.57 16.16 -50.00 -56.67 -
EY 3.18 0.03 0.99 0.79 6.19 -2.00 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.96 1.62 2.59 1.28 0.01 1.52 -1.12%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 19/11/14 21/11/13 22/11/12 17/11/11 18/11/10 19/11/09 -
Price 0.30 0.32 0.29 0.61 0.17 0.11 0.17 -
P/RPS 2.23 4.39 3.08 8.83 2.24 2.57 6.05 -15.31%
P/EPS 31.43 2,952.61 102.92 167.85 17.17 -39.29 -56.67 -
EY 3.18 0.03 0.97 0.60 5.82 -2.55 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.67 1.65 3.44 1.36 0.01 1.52 -1.12%

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