[INNITY] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -63.11%
YoY- -70.83%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 83,107 46,894 49,067 38,677 35,607 24,674 15,041 32.92%
PBT 4,444 1,457 3,402 935 2,945 -257 -998 -
Tax -1,547 -696 -740 -424 -175 -87 0 -
NP 2,897 761 2,662 511 2,770 -344 -998 -
-
NP to SH 2,824 695 2,782 841 2,883 -375 -1,010 -
-
Tax Rate 34.81% 47.77% 21.75% 45.35% 5.94% - - -
Total Cost 80,210 46,133 46,405 38,166 32,837 25,018 16,039 30.73%
-
Net Worth 29,369 26,476 25,493 22,753 0 13,698 13,825 13.36%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 29,369 26,476 25,493 22,753 0 13,698 13,825 13.36%
NOSH 138,403 138,403 138,403 138,403 123,571 125,675 123,333 1.93%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.49% 1.62% 5.43% 1.32% 7.78% -1.39% -6.64% -
ROE 9.62% 2.62% 10.91% 3.70% 0.00% -2.74% -7.31% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.05 33.88 35.45 27.95 28.81 19.63 12.20 30.39%
EPS 2.04 0.50 2.01 0.61 2.33 -0.30 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2122 0.1913 0.1842 0.1644 0.00 0.109 0.1121 11.21%
Adjusted Per Share Value based on latest NOSH - 138,403
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 59.62 33.64 35.20 27.74 25.54 17.70 10.79 32.92%
EPS 2.03 0.50 2.00 0.60 2.07 -0.27 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2107 0.1899 0.1829 0.1632 0.00 0.0983 0.0992 13.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.70 0.36 0.39 0.55 0.31 0.11 0.16 -
P/RPS 1.17 1.06 1.10 1.97 1.08 0.56 1.31 -1.86%
P/EPS 34.31 71.69 19.40 90.51 13.29 -36.86 -19.54 -
EY 2.91 1.39 5.15 1.10 7.53 -2.71 -5.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 1.88 2.12 3.35 0.00 1.01 1.43 14.94%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 29/05/14 22/05/13 24/05/12 19/05/11 21/05/10 -
Price 0.65 0.36 0.47 0.40 0.31 0.14 0.14 -
P/RPS 1.08 1.06 1.33 1.43 1.08 0.71 1.15 -1.04%
P/EPS 31.86 71.69 23.38 65.83 13.29 -46.92 -17.10 -
EY 3.14 1.39 4.28 1.52 7.53 -2.13 -5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 1.88 2.55 2.43 0.00 1.28 1.25 16.07%

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