[INNITY] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 818.89%
YoY- 127.88%
Quarter Report
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 65,451 32,712 120,043 85,291 53,190 25,865 103,032 -26.16%
PBT 604 429 5,514 2,209 107 -146 -230 -
Tax -632 -464 -2,197 -1,192 -543 -77 -1,094 -30.70%
NP -28 -35 3,317 1,017 -436 -223 -1,324 -92.40%
-
NP to SH 307 242 3,365 1,294 -180 184 -329 -
-
Tax Rate 104.64% 108.16% 39.84% 53.96% 507.48% - - -
Total Cost 65,479 32,747 116,726 84,274 53,626 26,088 104,356 -26.77%
-
Net Worth 39,437 38,893 38,780 36,628 35,356 35,559 35,248 7.79%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 39,437 38,893 38,780 36,628 35,356 35,559 35,248 7.79%
NOSH 139,403 139,403 139,403 139,403 139,403 139,403 139,103 0.14%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -0.04% -0.11% 2.76% 1.19% -0.82% -0.86% -1.29% -
ROE 0.78% 0.62% 8.68% 3.53% -0.51% 0.52% -0.93% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 46.95 23.47 86.15 61.24 38.21 18.59 74.07 -26.27%
EPS 0.22 0.17 2.41 0.93 -0.13 -0.05 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2829 0.279 0.2783 0.263 0.254 0.2556 0.2534 7.63%
Adjusted Per Share Value based on latest NOSH - 139,403
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 46.95 23.47 86.11 61.18 38.16 18.55 73.91 -26.16%
EPS 0.22 0.17 2.41 0.93 -0.13 0.13 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2829 0.279 0.2782 0.2628 0.2536 0.2551 0.2529 7.78%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.485 0.43 0.515 0.575 0.60 0.495 0.385 -
P/RPS 1.03 1.83 0.60 0.94 1.57 2.66 0.52 57.91%
P/EPS 220.23 247.70 21.33 61.89 -463.99 374.27 -162.78 -
EY 0.45 0.40 4.69 1.62 -0.22 0.27 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.54 1.85 2.19 2.36 1.94 1.52 8.19%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 25/05/22 24/02/22 24/11/21 26/08/21 25/05/21 25/02/21 -
Price 0.455 0.43 0.45 0.48 0.63 0.00 0.41 -
P/RPS 0.97 1.83 0.52 0.78 1.65 0.00 0.55 46.12%
P/EPS 206.61 247.70 18.63 51.66 -487.19 0.00 -173.35 -
EY 0.48 0.40 5.37 1.94 -0.21 0.00 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.54 1.62 1.83 2.48 0.00 1.62 -0.41%

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