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

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 45.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
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 275,927 168,658 78,834 288,595 220,909 145,500 71,270 146.35%
PBT 21,906 13,137 5,782 21,347 14,912 8,671 3,984 211.20%
Tax -6,137 -3,726 -1,707 -5,546 -4,022 -2,365 -1,165 202.44%
NP 15,769 9,411 4,075 15,801 10,890 6,306 2,819 214.78%
-
NP to SH 15,769 9,411 4,075 15,801 10,890 6,306 2,819 214.78%
-
Tax Rate 28.02% 28.36% 29.52% 25.98% 26.97% 27.27% 29.24% -
Total Cost 260,158 159,247 74,759 272,794 210,019 139,194 68,451 143.34%
-
Net Worth 113,474 107,051 101,699 97,952 93,135 88,317 58,236 55.94%
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 113,474 107,051 101,699 97,952 93,135 88,317 58,236 55.94%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 428,207 16.02%
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 5.71% 5.58% 5.17% 5.48% 4.93% 4.33% 3.96% -
ROE 13.90% 8.79% 4.01% 16.13% 11.69% 7.14% 4.84% -
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 51.55 31.51 14.73 53.92 41.27 27.18 16.64 112.36%
EPS 2.95 1.76 0.76 2.95 2.03 1.18 0.66 171.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.212 0.20 0.19 0.183 0.174 0.165 0.136 34.40%
Adjusted Per Share Value based on latest NOSH - 535,259
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 49.99 30.56 14.28 52.29 40.02 26.36 12.91 146.38%
EPS 2.86 1.71 0.74 2.86 1.97 1.14 0.51 215.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2056 0.194 0.1843 0.1775 0.1687 0.16 0.1055 55.95%
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 - -
Price 0.34 0.32 0.335 0.365 0.29 0.31 0.00 -
P/RPS 0.66 1.02 2.27 0.68 0.70 1.14 0.00 -
P/EPS 11.54 18.20 44.00 12.36 14.25 26.31 0.00 -
EY 8.66 5.49 2.27 8.09 7.02 3.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.60 1.76 1.99 1.67 1.88 0.00 -
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 23/11/18 30/08/18 24/05/18 26/02/18 22/11/17 22/08/17 22/05/17 -
Price 0.305 0.35 0.325 0.41 0.345 0.305 0.00 -
P/RPS 0.59 1.11 2.21 0.76 0.84 1.12 0.00 -
P/EPS 10.35 19.91 42.69 13.89 16.96 25.89 0.00 -
EY 9.66 5.02 2.34 7.20 5.90 3.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.75 1.71 2.24 1.98 1.85 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