[INNITY] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 160.05%
YoY- 1122.8%
Quarter Report
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 91,964 65,451 32,712 120,043 85,291 53,190 25,865 132.77%
PBT -11 604 429 5,514 2,209 107 -146 -82.13%
Tax -1,036 -632 -464 -2,197 -1,192 -543 -77 464.79%
NP -1,047 -28 -35 3,317 1,017 -436 -223 180.12%
-
NP to SH -486 307 242 3,365 1,294 -180 184 -
-
Tax Rate - 104.64% 108.16% 39.84% 53.96% 507.48% - -
Total Cost 93,011 65,479 32,747 116,726 84,274 53,626 26,088 133.19%
-
Net Worth 3,928,388 39,437 38,893 38,780 36,628 35,356 35,559 2195.79%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,928,388 39,437 38,893 38,780 36,628 35,356 35,559 2195.79%
NOSH 139,403 139,403 139,403 139,403 139,403 139,403 139,403 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -1.14% -0.04% -0.11% 2.76% 1.19% -0.82% -0.86% -
ROE -0.01% 0.78% 0.62% 8.68% 3.53% -0.51% 0.52% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 65.97 46.95 23.47 86.15 61.24 38.21 18.59 132.47%
EPS -0.35 0.22 0.17 2.41 0.93 -0.13 -0.05 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.18 0.2829 0.279 0.2783 0.263 0.254 0.2556 2192.68%
Adjusted Per Share Value based on latest NOSH - 139,403
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 65.97 46.95 23.47 86.11 61.18 38.16 18.55 132.80%
EPS -0.35 0.22 0.17 2.41 0.93 -0.13 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.18 0.2829 0.279 0.2782 0.2628 0.2536 0.2551 2195.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.44 0.485 0.43 0.515 0.575 0.60 0.495 -
P/RPS 0.67 1.03 1.83 0.60 0.94 1.57 2.66 -60.08%
P/EPS -126.21 220.23 247.70 21.33 61.89 -463.99 374.27 -
EY -0.79 0.45 0.40 4.69 1.62 -0.22 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.71 1.54 1.85 2.19 2.36 1.94 -95.24%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 23/08/22 25/05/22 24/02/22 24/11/21 26/08/21 25/05/21 -
Price 0.425 0.455 0.43 0.45 0.48 0.63 0.00 -
P/RPS 0.64 0.97 1.83 0.52 0.78 1.65 0.00 -
P/EPS -121.91 206.61 247.70 18.63 51.66 -487.19 0.00 -
EY -0.82 0.48 0.40 5.37 1.94 -0.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.61 1.54 1.62 1.83 2.48 0.00 -

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