[INTA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -74.21%
YoY- 44.55%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 383,059 275,927 168,658 78,834 288,595 220,909 145,500 90.32%
PBT 27,509 21,906 13,137 5,782 21,347 14,912 8,671 115.45%
Tax -6,309 -6,137 -3,726 -1,707 -5,546 -4,022 -2,365 92.00%
NP 21,200 15,769 9,411 4,075 15,801 10,890 6,306 123.92%
-
NP to SH 21,200 15,769 9,411 4,075 15,801 10,890 6,306 123.92%
-
Tax Rate 22.93% 28.02% 28.36% 29.52% 25.98% 26.97% 27.27% -
Total Cost 361,859 260,158 159,247 74,759 272,794 210,019 139,194 88.73%
-
Net Worth 118,827 113,474 107,051 101,699 97,952 93,135 88,317 21.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,014 - - - - - - -
Div Payout % 18.94% - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 118,827 113,474 107,051 101,699 97,952 93,135 88,317 21.80%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.53% 5.71% 5.58% 5.17% 5.48% 4.93% 4.33% -
ROE 17.84% 13.90% 8.79% 4.01% 16.13% 11.69% 7.14% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 71.57 51.55 31.51 14.73 53.92 41.27 27.18 90.35%
EPS 3.96 2.95 1.76 0.76 2.95 2.03 1.18 123.65%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.222 0.212 0.20 0.19 0.183 0.174 0.165 21.80%
Adjusted Per Share Value based on latest NOSH - 535,259
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 69.87 50.33 30.76 14.38 52.64 40.30 26.54 90.32%
EPS 3.87 2.88 1.72 0.74 2.88 1.99 1.15 124.06%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.207 0.1953 0.1855 0.1787 0.1699 0.1611 21.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.28 0.34 0.32 0.335 0.365 0.29 0.31 -
P/RPS 0.39 0.66 1.02 2.27 0.68 0.70 1.14 -50.98%
P/EPS 7.07 11.54 18.20 44.00 12.36 14.25 26.31 -58.25%
EY 14.15 8.66 5.49 2.27 8.09 7.02 3.80 139.66%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.60 1.60 1.76 1.99 1.67 1.88 -23.35%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 30/08/18 24/05/18 26/02/18 22/11/17 22/08/17 -
Price 0.295 0.305 0.35 0.325 0.41 0.345 0.305 -
P/RPS 0.41 0.59 1.11 2.21 0.76 0.84 1.12 -48.73%
P/EPS 7.45 10.35 19.91 42.69 13.89 16.96 25.89 -56.31%
EY 13.43 9.66 5.02 2.34 7.20 5.90 3.86 129.09%
DY 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.44 1.75 1.71 2.24 1.98 1.85 -19.70%

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