[INNITY] YoY 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- -35.79%
YoY- -49.21%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 23,773 10,793 12,535 8,922 9,453 7,627 3,990 34.62%
PBT 2,253 967 2,183 587 659 649 42 94.14%
Tax -801 -475 -508 -336 -87 -67 0 -
NP 1,452 492 1,675 251 572 582 42 80.44%
-
NP to SH 1,477 490 1,677 323 636 548 16 112.51%
-
Tax Rate 35.55% 49.12% 23.27% 57.24% 13.20% 10.32% 0.00% -
Total Cost 22,321 10,301 10,860 8,671 8,881 7,045 3,948 33.45%
-
Net Worth 30,573 27,154 26,255 23,888 15,681 1,408,609 1,118,000 -45.09%
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 15,681 1,408,609 1,118,000 -45.09%
NOSH 138,403 138,403 138,403 138,403 125,753 124,545 100,000 5.56%
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 6.11% 4.56% 13.36% 2.81% 6.05% 7.63% 1.05% -
ROE 4.83% 1.80% 6.39% 1.35% 4.06% 0.04% 0.00% -
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 17.18 7.80 9.06 6.45 7.52 6.12 3.99 27.53%
EPS 1.07 0.35 1.21 0.25 0.51 0.44 0.01 117.80%
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 17.05 7.74 8.99 6.40 6.78 5.47 2.86 34.63%
EPS 1.06 0.35 1.20 0.23 0.46 0.39 0.01 117.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2193 0.1948 0.1883 0.1714 0.1125 10.1046 8.0199 -45.09%
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 1.86 4.62 3.20 6.98 2.66 1.47 4.01 -12.01%
P/EPS 29.99 101.68 23.93 192.82 39.55 20.45 1,000.00 -44.24%
EY 3.33 0.98 4.18 0.52 2.53 4.89 0.10 79.31%
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 2.56 4.62 2.87 8.53 2.53 1.96 3.76 -6.20%
P/EPS 41.23 101.68 21.46 235.67 37.57 27.27 937.50 -40.57%
EY 2.43 0.98 4.66 0.42 2.66 3.67 0.11 67.46%
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