[INNITY] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 109.45%
YoY- -9.87%
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 85,188 74,566 67,724 64,420 53,676 44,245 44,602 53.87%
PBT -2,084 4,433 2,906 728 -2,188 1,238 361 -
Tax -1,448 -1,357 -741 -472 -680 -570 -126 408.49%
NP -3,532 3,076 2,165 256 -2,868 668 234 -
-
NP to SH -3,304 2,935 1,944 274 -2,900 657 222 -
-
Tax Rate - 30.61% 25.50% 64.84% - 46.04% 34.90% -
Total Cost 88,720 71,490 65,558 64,164 56,544 43,577 44,368 58.65%
-
Net Worth 29,369 30,573 29,258 27,210 26,476 27,154 26,545 6.96%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 29,369 30,573 29,258 27,210 26,476 27,154 26,545 6.96%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -4.15% 4.13% 3.20% 0.40% -5.34% 1.51% 0.53% -
ROE -11.25% 9.60% 6.64% 1.01% -10.95% 2.42% 0.84% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 61.55 53.88 48.93 46.55 38.78 31.97 32.23 53.86%
EPS -2.40 2.12 1.40 0.20 -2.08 0.47 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2122 0.2209 0.2114 0.1966 0.1913 0.1962 0.1918 6.96%
Adjusted Per Share Value based on latest NOSH - 138,403
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 61.11 53.49 48.58 46.21 38.50 31.74 32.00 53.86%
EPS -2.37 2.11 1.39 0.20 -2.08 0.47 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2107 0.2193 0.2099 0.1952 0.1899 0.1948 0.1904 6.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.70 0.32 0.30 0.365 0.36 0.36 0.375 -
P/RPS 1.14 0.59 0.61 0.78 0.93 1.13 1.16 -1.15%
P/EPS -29.32 15.09 21.36 184.37 -17.18 75.84 233.09 -
EY -3.41 6.63 4.68 0.54 -5.82 1.32 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 1.45 1.42 1.86 1.88 1.83 1.96 41.48%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 19/11/15 27/08/15 21/05/15 26/02/15 19/11/14 -
Price 0.65 0.44 0.30 0.30 0.36 0.36 0.32 -
P/RPS 1.06 0.82 0.61 0.64 0.93 1.13 0.99 4.65%
P/EPS -27.23 20.75 21.36 151.54 -17.18 75.84 198.90 -
EY -3.67 4.82 4.68 0.66 -5.82 1.32 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 1.99 1.42 1.53 1.88 1.83 1.67 49.68%

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