[INNITY] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -30.74%
YoY- 65.52%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 112,334 100,138 117,862 101,891 101,059 86,949 53,086 13.29%
PBT 6,070 -4,048 4,324 4,507 3,082 5,771 1,363 28.23%
Tax -1,737 -474 -1,407 -1,558 -1,533 -2,051 -729 15.55%
NP 4,333 -4,522 2,917 2,949 1,549 3,720 634 37.71%
-
NP to SH 4,969 -3,784 2,126 2,559 1,546 3,461 642 40.60%
-
Tax Rate 28.62% - 32.54% 34.57% 49.74% 35.54% 53.48% -
Total Cost 108,001 104,660 114,945 98,942 99,510 83,229 52,452 12.77%
-
Net Worth 35,356 31,053 34,504 32,358 23,874 31,002 27,210 4.45%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 35,356 31,053 34,504 32,358 23,874 31,002 27,210 4.45%
NOSH 139,403 139,103 139,103 138,403 138,403 138,403 138,403 0.11%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.86% -4.52% 2.47% 2.89% 1.53% 4.28% 1.19% -
ROE 14.05% -12.19% 6.16% 7.91% 6.48% 11.16% 2.36% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 80.70 71.97 84.92 73.62 73.02 62.82 38.36 13.18%
EPS 3.57 -2.72 1.53 1.85 1.12 2.50 0.46 40.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2232 0.2486 0.2338 0.1725 0.224 0.1966 4.35%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 80.58 71.83 84.55 73.09 72.49 62.37 38.08 13.29%
EPS 3.56 -2.71 1.53 1.84 1.11 2.48 0.46 40.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2536 0.2228 0.2475 0.2321 0.1713 0.2224 0.1952 4.45%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.60 0.405 0.43 0.64 0.71 0.55 0.365 -
P/RPS 0.74 0.56 0.51 0.87 0.97 0.88 0.95 -4.07%
P/EPS 16.81 -14.89 28.07 34.61 63.56 21.99 78.69 -22.66%
EY 5.95 -6.72 3.56 2.89 1.57 4.55 1.27 29.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.81 1.73 2.74 4.12 2.46 1.86 4.04%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 24/08/20 26/08/19 20/08/18 17/08/17 22/08/16 27/08/15 -
Price 0.63 0.35 0.46 0.65 0.71 0.58 0.30 -
P/RPS 0.78 0.49 0.54 0.88 0.97 0.92 0.78 0.00%
P/EPS 17.65 -12.87 30.03 35.16 63.56 23.19 64.67 -19.44%
EY 5.67 -7.77 3.33 2.84 1.57 4.31 1.55 24.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.57 1.85 2.78 4.12 2.59 1.53 8.37%

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