[INNITY] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 11.81%
YoY- 201.43%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 31,095 27,720 26,055 23,773 10,793 12,535 8,922 23.12%
PBT 5,439 5,383 1,048 2,253 967 2,183 587 44.90%
Tax -1,100 -343 -166 -801 -475 -508 -336 21.84%
NP 4,339 5,040 882 1,452 492 1,675 251 60.76%
-
NP to SH 3,889 4,691 750 1,477 490 1,677 323 51.36%
-
Tax Rate 20.22% 6.37% 15.84% 35.55% 49.12% 23.27% 57.24% -
Total Cost 26,756 22,680 25,173 22,321 10,301 10,860 8,671 20.64%
-
Net Worth 34,330 34,337 35,403 30,573 27,154 26,255 23,888 6.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 34,330 34,337 35,403 30,573 27,154 26,255 23,888 6.22%
NOSH 138,803 138,403 138,403 138,403 138,403 138,403 138,403 0.04%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.95% 18.18% 3.39% 6.11% 4.56% 13.36% 2.81% -
ROE 11.33% 13.66% 2.12% 4.83% 1.80% 6.39% 1.35% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.44 20.03 18.83 17.18 7.80 9.06 6.45 23.08%
EPS 2.81 3.39 0.54 1.07 0.35 1.21 0.25 49.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2478 0.2481 0.2558 0.2209 0.1962 0.1897 0.1726 6.20%
Adjusted Per Share Value based on latest NOSH - 138,403
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.31 19.88 18.69 17.05 7.74 8.99 6.40 23.12%
EPS 2.79 3.37 0.54 1.06 0.35 1.20 0.23 51.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2463 0.2463 0.254 0.2193 0.1948 0.1883 0.1714 6.22%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.695 0.65 0.615 0.32 0.36 0.29 0.45 -
P/RPS 3.10 3.25 3.27 1.86 4.62 3.20 6.98 -12.64%
P/EPS 24.76 19.18 113.49 29.99 101.68 23.93 192.82 -28.96%
EY 4.04 5.21 0.88 3.33 0.98 4.18 0.52 40.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.62 2.40 1.45 1.83 1.53 2.61 1.17%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 22/02/18 23/02/17 25/02/16 26/02/15 27/02/14 26/02/13 -
Price 0.60 0.57 0.86 0.44 0.36 0.26 0.55 -
P/RPS 2.67 2.85 4.57 2.56 4.62 2.87 8.53 -17.59%
P/EPS 21.37 16.82 158.70 41.23 101.68 21.46 235.67 -32.96%
EY 4.68 5.95 0.63 2.43 0.98 4.66 0.42 49.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.30 3.36 1.99 1.83 1.37 3.19 -4.49%

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