[INNITY] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 140.74%
YoY- 391.24%
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 90,364 95,651 92,794 87,862 85,188 74,566 67,724 21.17%
PBT -14,780 6,786 7,650 3,434 -2,084 4,433 2,906 -
Tax 0 -1,846 -2,240 -1,864 -1,448 -1,357 -741 -
NP -14,780 4,940 5,410 1,570 -3,532 3,076 2,165 -
-
NP to SH -14,148 4,337 4,782 1,346 -3,304 2,935 1,944 -
-
Tax Rate - 27.20% 29.28% 54.28% - 30.61% 25.50% -
Total Cost 105,144 90,711 87,384 86,292 88,720 71,490 65,558 36.97%
-
Net Worth 31,694 35,403 33,978 31,002 29,369 30,573 29,258 5.47%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 31,694 35,403 33,978 31,002 29,369 30,573 29,258 5.47%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -16.36% 5.16% 5.83% 1.79% -4.15% 4.13% 3.20% -
ROE -44.64% 12.25% 14.08% 4.34% -11.25% 9.60% 6.64% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 65.29 69.11 67.05 63.48 61.55 53.88 48.93 21.18%
EPS -10.24 3.13 3.45 0.98 -2.40 2.12 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.2558 0.2455 0.224 0.2122 0.2209 0.2114 5.47%
Adjusted Per Share Value based on latest NOSH - 138,403
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 64.82 68.61 66.57 63.03 61.11 53.49 48.58 21.17%
EPS -10.15 3.11 3.43 0.97 -2.37 2.11 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2274 0.254 0.2437 0.2224 0.2107 0.2193 0.2099 5.47%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.70 0.615 0.62 0.55 0.70 0.32 0.30 -
P/RPS 1.07 0.89 0.92 0.87 1.14 0.59 0.61 45.39%
P/EPS -6.85 19.63 17.94 56.55 -29.32 15.09 21.36 -
EY -14.60 5.10 5.57 1.77 -3.41 6.63 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 2.40 2.53 2.46 3.30 1.45 1.42 66.75%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 23/02/17 25/11/16 22/08/16 25/05/16 25/02/16 19/11/15 -
Price 0.75 0.86 0.66 0.58 0.65 0.44 0.30 -
P/RPS 1.15 1.24 0.98 0.91 1.06 0.82 0.61 52.54%
P/EPS -7.34 27.44 19.10 59.64 -27.23 20.75 21.36 -
EY -13.63 3.64 5.24 1.68 -3.67 4.82 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 3.36 2.69 2.59 3.06 1.99 1.42 74.65%

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