[INNITY] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 162.04%
YoY- 113.42%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 46,505 38,961 33,619 22,948 13,047 7,615 43.57%
PBT 2,915 2,507 2,152 355 -1,556 439 45.99%
Tax -698 -452 -145 -87 0 0 -
NP 2,217 2,055 2,007 268 -1,556 439 38.22%
-
NP to SH 2,435 2,280 2,089 201 -1,498 415 42.43%
-
Tax Rate 23.95% 18.03% 6.74% 24.51% - 0.00% -
Total Cost 44,288 36,906 31,612 22,680 14,603 7,176 43.87%
-
Net Worth 26,291 23,888 15,681 1,408,609 1,118,000 3,894 46.48%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 26,291 23,888 15,681 1,408,609 1,118,000 3,894 46.48%
NOSH 138,403 138,403 125,753 124,545 100,000 31,509 34.42%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.77% 5.27% 5.97% 1.17% -11.93% 5.76% -
ROE 9.26% 9.54% 13.32% 0.01% -0.13% 10.66% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 33.55 28.15 26.73 18.43 13.05 24.17 6.77%
EPS 1.76 1.65 1.66 0.16 -1.50 1.32 5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1897 0.1726 0.1247 11.31 11.18 0.1236 8.94%
Adjusted Per Share Value based on latest NOSH - 124,545
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 33.36 27.95 24.12 16.46 9.36 5.46 43.58%
EPS 1.75 1.64 1.50 0.14 -1.07 0.30 42.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.1714 0.1125 10.1046 8.0199 0.0279 46.51%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.29 0.45 0.20 0.09 0.16 0.22 -
P/RPS 0.86 1.60 0.75 0.49 1.23 0.91 -1.12%
P/EPS 16.51 27.32 12.04 55.77 -10.68 16.70 -0.22%
EY 6.06 3.66 8.31 1.79 -9.36 5.99 0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.61 1.60 0.01 0.01 1.78 -2.97%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/14 26/02/13 27/02/12 24/02/11 11/02/10 - -
Price 0.26 0.55 0.19 0.12 0.15 0.00 -
P/RPS 0.77 1.95 0.71 0.65 1.15 0.00 -
P/EPS 14.80 33.39 11.44 74.36 -10.01 0.00 -
EY 6.76 3.00 8.74 1.34 -9.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 3.19 1.52 0.01 0.01 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