[INNITY] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -182.29%
YoY- 29.93%
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 60,940 25,220 106,934 75,839 50,012 24,520 101,624 -28.95%
PBT 104 -1,254 4,121 -1,318 -99 -501 2,155 -86.81%
Tax -282 92 -1,938 -838 -813 -460 -993 -56.89%
NP -178 -1,162 2,183 -2,156 -912 -961 1,162 -
-
NP to SH -188 -1,042 1,450 -2,439 -864 -1,052 1,210 -
-
Tax Rate 271.15% - 47.03% - - - 46.08% -
Total Cost 61,118 26,382 104,751 77,995 50,924 25,481 100,462 -28.26%
-
Net Worth 34,504 33,204 34,330 31,138 32,358 31,915 34,337 0.32%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 34,504 33,204 34,330 31,138 32,358 31,915 34,337 0.32%
NOSH 139,103 138,933 138,803 138,803 138,403 138,403 138,403 0.33%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.29% -4.61% 2.04% -2.84% -1.82% -3.92% 1.14% -
ROE -0.54% -3.14% 4.22% -7.83% -2.67% -3.30% 3.52% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 43.91 18.19 77.19 54.78 36.13 17.72 73.43 -29.08%
EPS -0.14 -0.75 1.05 -1.76 -0.62 -0.76 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.2395 0.2478 0.2249 0.2338 0.2306 0.2481 0.13%
Adjusted Per Share Value based on latest NOSH - 138,803
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 43.71 18.09 76.71 54.40 35.88 17.59 72.90 -28.96%
EPS -0.13 -0.75 1.04 -1.75 -0.62 -0.75 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2475 0.2382 0.2463 0.2234 0.2321 0.2289 0.2463 0.32%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.43 0.565 0.695 0.59 0.64 0.745 0.65 -
P/RPS 0.98 3.11 0.90 1.08 1.77 4.21 0.89 6.65%
P/EPS -317.46 -75.17 66.40 -33.49 -102.52 -98.01 74.35 -
EY -0.31 -1.33 1.51 -2.99 -0.98 -1.02 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.36 2.80 2.62 2.74 3.23 2.62 -24.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 24/05/19 21/02/19 19/11/18 20/08/18 24/05/18 22/02/18 -
Price 0.46 0.46 0.60 0.72 0.65 0.775 0.57 -
P/RPS 1.05 2.53 0.78 1.31 1.80 4.37 0.78 21.98%
P/EPS -339.61 -61.20 57.33 -40.87 -104.12 -101.96 65.20 -
EY -0.29 -1.63 1.74 -2.45 -0.96 -0.98 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.92 2.42 3.20 2.78 3.36 2.30 -13.54%

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