[INNITY] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 204.8%
YoY- 212.93%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 47,827 40,533 39,457 27,742 17,414 11,586 1,506 77.90%
PBT 2,898 1,304 3,368 563 -298 -848 64 88.73%
Tax -634 -521 -191 -113 0 0 0 -
NP 2,264 783 3,177 450 -298 -848 64 81.13%
-
NP to SH 2,248 1,165 3,333 393 -348 -797 80 74.31%
-
Tax Rate 21.88% 39.95% 5.67% 20.07% - - 0.00% -
Total Cost 45,563 39,750 36,280 27,292 17,712 12,434 1,442 77.75%
-
Net Worth 26,213 24,179 17,924 14,312 14,826 1,445,824 227,818 -30.24%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 26,213 24,179 17,924 14,312 14,826 1,445,824 227,818 -30.24%
NOSH 138,403 138,403 126,404 124,999 132,857 125,833 18,181 40.23%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.73% 1.93% 8.05% 1.62% -1.71% -7.32% 4.25% -
ROE 8.58% 4.82% 18.60% 2.75% -2.35% -0.06% 0.04% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 34.56 29.29 31.21 22.19 13.11 9.21 8.28 26.87%
EPS 1.62 0.84 2.64 0.31 -0.26 -0.63 0.44 24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1894 0.1747 0.1418 0.1145 0.1116 11.49 12.53 -50.25%
Adjusted Per Share Value based on latest NOSH - 124,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 34.31 29.08 28.30 19.90 12.49 8.31 1.08 77.91%
EPS 1.61 0.84 2.39 0.28 -0.25 -0.57 0.06 72.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.1734 0.1286 0.1027 0.1064 10.3715 1.6342 -30.24%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.43 0.42 0.40 0.13 0.14 0.20 0.26 -
P/RPS 1.24 1.43 1.28 0.59 1.07 2.17 3.14 -14.33%
P/EPS 26.47 49.90 15.17 41.35 -53.45 -31.58 59.09 -12.52%
EY 3.78 2.00 6.59 2.42 -1.87 -3.17 1.69 14.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.40 2.82 1.14 1.25 0.02 0.02 119.95%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 22/08/13 23/08/12 18/08/11 19/08/10 19/08/09 - -
Price 0.39 0.32 0.47 0.14 0.14 0.20 0.00 -
P/RPS 1.13 1.09 1.51 0.63 1.07 2.17 0.00 -
P/EPS 24.01 38.02 17.82 44.53 -53.45 -31.58 0.00 -
EY 4.16 2.63 5.61 2.25 -1.87 -3.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.83 3.31 1.22 1.25 0.02 0.00 -

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