[INNITY] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 40.5%
YoY- -51.97%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 29,829 27,252 34,752 33,794 30,154 31,095 27,720 1.22%
PBT 4,558 487 3,305 5,248 1,731 5,439 5,383 -2.73%
Tax -683 -72 -1,005 -949 -367 -1,100 -343 12.15%
NP 3,875 415 2,300 4,299 1,364 4,339 5,040 -4.28%
-
NP to SH 3,573 406 2,071 4,312 1,041 3,889 4,691 -4.43%
-
Tax Rate 14.98% 14.78% 30.41% 18.08% 21.20% 20.22% 6.37% -
Total Cost 25,954 26,837 32,452 29,495 28,790 26,756 22,680 2.27%
-
Net Worth 39,158 39,548 38,780 35,248 35,899 34,330 34,337 2.21%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 39,158 39,548 38,780 35,248 35,899 34,330 34,337 2.21%
NOSH 139,403 139,403 139,403 139,103 139,103 138,803 138,403 0.12%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.99% 1.52% 6.62% 12.72% 4.52% 13.95% 18.18% -
ROE 9.12% 1.03% 5.34% 12.23% 2.90% 11.33% 13.66% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.40 19.55 24.94 24.29 21.69 22.44 20.03 1.10%
EPS 2.56 0.29 1.49 3.10 0.75 2.81 3.39 -4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2809 0.2837 0.2783 0.2534 0.2582 0.2478 0.2481 2.09%
Adjusted Per Share Value based on latest NOSH - 139,403
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.40 19.55 24.93 24.24 21.63 22.31 19.88 1.23%
EPS 2.56 0.29 1.49 3.09 0.75 2.79 3.37 -4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2809 0.2837 0.2782 0.2529 0.2575 0.2463 0.2463 2.21%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.48 0.415 0.515 0.385 0.445 0.695 0.65 -
P/RPS 2.24 2.12 2.07 1.58 2.05 3.10 3.25 -6.01%
P/EPS 18.73 142.49 34.65 12.42 59.43 24.76 19.18 -0.39%
EY 5.34 0.70 2.89 8.05 1.68 4.04 5.21 0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.46 1.85 1.52 1.72 2.80 2.62 -6.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 22/02/23 24/02/22 25/02/21 21/02/20 21/02/19 22/02/18 -
Price 0.405 0.42 0.45 0.41 0.435 0.60 0.57 -
P/RPS 1.89 2.15 1.80 1.69 2.01 2.67 2.85 -6.61%
P/EPS 15.80 144.21 30.28 13.23 58.10 21.37 16.82 -1.03%
EY 6.33 0.69 3.30 7.56 1.72 4.68 5.95 1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.48 1.62 1.62 1.68 2.42 2.30 -7.50%

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