[INNITY] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 46.03%
YoY- 159.45%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 118,131 103,559 99,553 94,031 61,587 44,865 44,014 17.87%
PBT 5,957 4,065 -1,716 7,976 3,147 2,525 1,248 29.74%
Tax -1,589 -1,181 -1,187 -2,479 -1,031 -650 -479 22.11%
NP 4,368 2,884 -2,903 5,497 2,116 1,875 769 33.55%
-
NP to SH 4,098 2,252 -2,636 5,054 1,948 1,873 1,052 25.42%
-
Tax Rate 26.67% 29.05% - 31.08% 32.76% 25.74% 38.38% -
Total Cost 113,763 100,675 102,456 88,534 59,471 42,990 43,245 17.48%
-
Net Worth 34,921 31,138 21,923 33,978 29,258 26,545 24,345 6.19%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 34,921 31,138 21,923 33,978 29,258 26,545 24,345 6.19%
NOSH 139,103 138,803 138,403 138,403 138,403 138,403 138,403 0.08%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.70% 2.78% -2.92% 5.85% 3.44% 4.18% 1.75% -
ROE 11.73% 7.23% -12.02% 14.87% 6.66% 7.06% 4.32% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 85.04 74.80 71.93 67.94 44.50 32.42 31.80 17.80%
EPS 2.95 1.63 -1.90 3.65 1.41 1.35 0.76 25.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.2249 0.1584 0.2455 0.2114 0.1918 0.1759 6.12%
Adjusted Per Share Value based on latest NOSH - 138,403
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 84.74 74.29 71.41 67.45 44.18 32.18 31.57 17.87%
EPS 2.94 1.62 -1.89 3.63 1.40 1.34 0.75 25.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2505 0.2234 0.1573 0.2437 0.2099 0.1904 0.1746 6.19%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.45 0.59 0.715 0.62 0.30 0.375 0.285 -
P/RPS 0.53 0.79 0.99 0.91 0.67 1.16 0.90 -8.44%
P/EPS 15.25 36.27 -37.54 16.98 21.31 27.71 37.50 -13.91%
EY 6.56 2.76 -2.66 5.89 4.69 3.61 2.67 16.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.62 4.51 2.53 1.42 1.96 1.62 1.67%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 19/11/18 23/11/17 25/11/16 19/11/15 19/11/14 21/11/13 -
Price 0.45 0.72 0.73 0.66 0.30 0.32 0.29 -
P/RPS 0.53 0.96 1.01 0.97 0.67 0.99 0.91 -8.61%
P/EPS 15.25 44.27 -38.33 18.07 21.31 23.65 38.15 -14.16%
EY 6.56 2.26 -2.61 5.53 4.69 4.23 2.62 16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 3.20 4.61 2.69 1.42 1.67 1.65 1.36%

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