[INNITY] QoQ Quarter Result on 31-Mar-2021 [#1]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -95.73%
YoY- 105.0%
Quarter Report
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 34,752 32,101 27,325 25,865 33,794 25,350 22,575 33.21%
PBT 3,305 2,102 253 -146 5,248 715 -1,813 -
Tax -1,005 -649 -466 -77 -949 -245 -77 451.76%
NP 2,300 1,453 -213 -223 4,299 470 -1,890 -
-
NP to SH 2,071 1,474 -108 184 4,312 581 -1,543 -
-
Tax Rate 30.41% 30.88% 184.19% - 18.08% 34.27% - -
Total Cost 32,452 30,648 27,538 26,088 29,495 24,880 24,465 20.66%
-
Net Worth 38,780 36,628 35,356 35,559 35,248 31,562 31,053 15.92%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 38,780 36,628 35,356 35,559 35,248 31,562 31,053 15.92%
NOSH 139,403 139,403 139,403 139,403 139,103 139,103 139,103 0.14%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.62% 4.53% -0.78% -0.86% 12.72% 1.85% -8.37% -
ROE 5.34% 4.02% -0.31% 0.52% 12.23% 1.84% -4.97% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 24.94 23.05 19.63 18.59 24.29 18.22 16.23 33.05%
EPS 1.49 1.06 -0.08 -0.05 3.10 0.42 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2783 0.263 0.254 0.2556 0.2534 0.2269 0.2232 15.79%
Adjusted Per Share Value based on latest NOSH - 139,403
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 24.93 23.03 19.60 18.55 24.24 18.18 16.19 33.24%
EPS 1.49 1.06 -0.08 0.13 3.09 0.42 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2782 0.2628 0.2536 0.2551 0.2529 0.2264 0.2228 15.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.515 0.575 0.60 0.495 0.385 0.315 0.405 -
P/RPS 2.07 2.49 3.06 2.66 1.58 1.73 2.50 -11.79%
P/EPS 34.65 54.33 -773.32 374.27 12.42 75.42 -36.52 -
EY 2.89 1.84 -0.13 0.27 8.05 1.33 -2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.19 2.36 1.94 1.52 1.39 1.81 1.46%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 26/08/21 25/05/21 25/02/21 24/11/20 24/08/20 -
Price 0.45 0.48 0.63 0.00 0.41 0.385 0.35 -
P/RPS 1.80 2.08 3.21 0.00 1.69 2.11 2.16 -11.41%
P/EPS 30.28 45.35 -811.98 0.00 13.23 92.18 -31.56 -
EY 3.30 2.20 -0.12 0.00 7.56 1.08 -3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.83 2.48 0.00 1.62 1.70 1.57 2.10%

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