[INNITY] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 134.76%
YoY- -72.1%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 75,839 50,012 24,520 101,624 73,904 49,745 22,591 124.03%
PBT -1,318 -99 -501 2,155 -3,228 -2,451 -3,695 -49.67%
Tax -838 -813 -460 -993 -650 -248 0 -
NP -2,156 -912 -961 1,162 -3,878 -2,699 -3,695 -30.15%
-
NP to SH -2,439 -864 -1,052 1,210 -3,481 -2,213 -3,537 -21.93%
-
Tax Rate - - - 46.08% - - - -
Total Cost 77,995 50,924 25,481 100,462 77,782 52,444 26,286 106.35%
-
Net Worth 31,138 32,358 31,915 34,337 21,923 23,874 31,694 -1.17%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 31,138 32,358 31,915 34,337 21,923 23,874 31,694 -1.17%
NOSH 138,803 138,403 138,403 138,403 138,403 138,403 138,403 0.19%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -2.84% -1.82% -3.92% 1.14% -5.25% -5.43% -16.36% -
ROE -7.83% -2.67% -3.30% 3.52% -15.88% -9.27% -11.16% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 54.78 36.13 17.72 73.43 53.40 35.94 16.32 124.01%
EPS -1.76 -0.62 -0.76 0.87 -2.52 -1.60 -2.56 -22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2249 0.2338 0.2306 0.2481 0.1584 0.1725 0.229 -1.19%
Adjusted Per Share Value based on latest NOSH - 138,403
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 54.40 35.88 17.59 72.90 53.01 35.68 16.21 123.98%
EPS -1.75 -0.62 -0.75 0.87 -2.50 -1.59 -2.54 -21.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2234 0.2321 0.2289 0.2463 0.1573 0.1713 0.2274 -1.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.59 0.64 0.745 0.65 0.715 0.71 0.70 -
P/RPS 1.08 1.77 4.21 0.89 1.34 1.98 4.29 -60.09%
P/EPS -33.49 -102.52 -98.01 74.35 -28.43 -44.40 -27.39 14.33%
EY -2.99 -0.98 -1.02 1.35 -3.52 -2.25 -3.65 -12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.74 3.23 2.62 4.51 4.12 3.06 -9.82%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 20/08/18 24/05/18 22/02/18 23/11/17 17/08/17 24/05/17 -
Price 0.72 0.65 0.775 0.57 0.73 0.71 0.75 -
P/RPS 1.31 1.80 4.37 0.78 1.37 1.98 4.59 -56.61%
P/EPS -40.87 -104.12 -101.96 65.20 -29.02 -44.40 -29.35 24.67%
EY -2.45 -0.96 -0.98 1.53 -3.45 -2.25 -3.41 -19.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 2.78 3.36 2.30 4.61 4.12 3.28 -1.63%

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