[INNITY] YoY TTM Result on 30-Jun-2012 [#2]

Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 15.61%
YoY- 748.09%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 53,086 47,827 40,533 39,457 27,742 17,414 11,586 28.86%
PBT 1,363 2,898 1,304 3,368 563 -298 -848 -
Tax -729 -634 -521 -191 -113 0 0 -
NP 634 2,264 783 3,177 450 -298 -848 -
-
NP to SH 642 2,248 1,165 3,333 393 -348 -797 -
-
Tax Rate 53.48% 21.88% 39.95% 5.67% 20.07% - - -
Total Cost 52,452 45,563 39,750 36,280 27,292 17,712 12,434 27.09%
-
Net Worth 27,210 26,213 24,179 17,924 14,312 14,826 1,445,824 -48.40%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 27,210 26,213 24,179 17,924 14,312 14,826 1,445,824 -48.40%
NOSH 138,403 138,403 138,403 126,404 124,999 132,857 125,833 1.59%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.19% 4.73% 1.93% 8.05% 1.62% -1.71% -7.32% -
ROE 2.36% 8.58% 4.82% 18.60% 2.75% -2.35% -0.06% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 38.36 34.56 29.29 31.21 22.19 13.11 9.21 26.83%
EPS 0.46 1.62 0.84 2.64 0.31 -0.26 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1966 0.1894 0.1747 0.1418 0.1145 0.1116 11.49 -49.22%
Adjusted Per Share Value based on latest NOSH - 126,404
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 38.08 34.31 29.08 28.30 19.90 12.49 8.31 28.86%
EPS 0.46 1.61 0.84 2.39 0.28 -0.25 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1952 0.188 0.1734 0.1286 0.1027 0.1064 10.3715 -48.40%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.365 0.43 0.42 0.40 0.13 0.14 0.20 -
P/RPS 0.95 1.24 1.43 1.28 0.59 1.07 2.17 -12.85%
P/EPS 78.69 26.47 49.90 15.17 41.35 -53.45 -31.58 -
EY 1.27 3.78 2.00 6.59 2.42 -1.87 -3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.27 2.40 2.82 1.14 1.25 0.02 112.77%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 25/08/14 22/08/13 23/08/12 18/08/11 19/08/10 19/08/09 -
Price 0.30 0.39 0.32 0.47 0.14 0.14 0.20 -
P/RPS 0.78 1.13 1.09 1.51 0.63 1.07 2.17 -15.67%
P/EPS 64.67 24.01 38.02 17.82 44.53 -53.45 -31.58 -
EY 1.55 4.16 2.63 5.61 2.25 -1.87 -3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.06 1.83 3.31 1.22 1.25 0.02 105.96%

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