[INNITY] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 205.37%
YoY- 127.24%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 107,584 113,283 107,634 103,553 96,945 83,107 46,894 14.82%
PBT 4,004 -877 3,368 5,349 3,612 4,444 1,457 18.33%
Tax -1,348 -771 -1,386 -1,453 -1,484 -1,547 -696 11.63%
NP 2,656 -1,648 1,982 3,896 2,128 2,897 761 23.13%
-
NP to SH 3,534 -1,387 1,460 3,695 1,626 2,824 695 31.10%
-
Tax Rate 33.67% - 41.15% 27.16% 41.09% 34.81% 47.77% -
Total Cost 104,928 114,931 105,652 99,657 94,817 80,210 46,133 14.66%
-
Net Worth 35,559 32,511 33,204 31,915 31,694 29,369 26,476 5.03%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 35,559 32,511 33,204 31,915 31,694 29,369 26,476 5.03%
NOSH 139,403 139,103 138,933 138,403 138,403 138,403 138,403 0.11%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.47% -1.45% 1.84% 3.76% 2.20% 3.49% 1.62% -
ROE 9.94% -4.27% 4.40% 11.58% 5.13% 9.62% 2.62% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 77.33 81.47 77.64 74.82 70.05 60.05 33.88 14.73%
EPS 2.54 -1.00 1.05 2.67 1.17 2.04 0.50 31.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 0.2338 0.2395 0.2306 0.229 0.2122 0.1913 4.94%
Adjusted Per Share Value based on latest NOSH - 138,403
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 77.17 81.26 77.21 74.28 69.54 59.62 33.64 14.82%
EPS 2.54 -0.99 1.05 2.65 1.17 2.03 0.50 31.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2332 0.2382 0.2289 0.2274 0.2107 0.1899 5.03%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.495 0.325 0.565 0.745 0.70 0.70 0.36 -
P/RPS 0.64 0.40 0.73 1.00 1.00 1.17 1.06 -8.05%
P/EPS 19.49 -32.58 53.65 27.91 59.58 34.31 71.69 -19.49%
EY 5.13 -3.07 1.86 3.58 1.68 2.91 1.39 24.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.39 2.36 3.23 3.06 3.30 1.88 0.52%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 17/06/20 24/05/19 24/05/18 24/05/17 25/05/16 21/05/15 -
Price 0.50 0.42 0.46 0.775 0.75 0.65 0.36 -
P/RPS 0.65 0.52 0.59 1.04 1.07 1.08 1.06 -7.82%
P/EPS 19.68 -42.11 43.68 29.03 63.84 31.86 71.69 -19.36%
EY 5.08 -2.37 2.29 3.44 1.57 3.14 1.39 24.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.80 1.92 3.36 3.28 3.06 1.88 0.69%

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