[INNATURE] QoQ Quarter Result on 30-Sep-2020 [#3]

Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 110.22%
YoY- -9.07%
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 27,913 38,001 44,898 41,735 31,428 37,387 53,489 -35.20%
PBT 1,955 7,083 10,059 8,906 4,542 4,167 10,254 -66.90%
Tax -513 -1,986 -2,342 -2,322 -1,410 -1,417 -2,344 -63.71%
NP 1,442 5,097 7,717 6,584 3,132 2,750 7,910 -67.88%
-
NP to SH 1,442 5,097 7,717 6,584 3,132 2,750 7,910 -67.88%
-
Tax Rate 26.24% 28.04% 23.28% 26.07% 31.04% 34.01% 22.86% -
Total Cost 26,471 32,904 37,181 35,151 28,296 34,637 45,579 -30.41%
-
Net Worth 135,388 144,564 138,705 138,917 132,776 122,060 87,315 34.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 3,529 - 7,058 - - 6,318 -
Div Payout % - 69.24% - 107.21% - - 79.87% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 135,388 144,564 138,705 138,917 132,776 122,060 87,315 34.00%
NOSH 705,881 705,881 705,881 705,881 705,881 705,881 631,807 7.67%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.17% 13.41% 17.19% 15.78% 9.97% 7.36% 14.79% -
ROE 1.07% 3.53% 5.56% 4.74% 2.36% 2.25% 9.06% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.95 5.38 6.36 5.91 4.45 5.62 8.47 -39.89%
EPS 0.20 0.72 1.09 0.93 0.44 0.41 1.25 -70.56%
DPS 0.00 0.50 0.00 1.00 0.00 0.00 1.00 -
NAPS 0.1918 0.2048 0.1965 0.1968 0.1881 0.1835 0.1382 24.44%
Adjusted Per Share Value based on latest NOSH - 705,881
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.95 5.38 6.36 5.91 4.45 5.30 7.58 -35.26%
EPS 0.20 0.72 1.09 0.93 0.44 0.39 1.12 -68.32%
DPS 0.00 0.50 0.00 1.00 0.00 0.00 0.90 -
NAPS 0.1918 0.2048 0.1965 0.1968 0.1881 0.1729 0.1237 33.99%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 - -
Price 0.65 0.595 0.53 0.46 0.35 0.30 0.00 -
P/RPS 16.44 11.05 8.33 7.78 7.86 5.34 0.00 -
P/EPS 318.19 82.40 48.48 49.32 78.88 72.57 0.00 -
EY 0.31 1.21 2.06 2.03 1.27 1.38 0.00 -
DY 0.00 0.84 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 3.39 2.91 2.70 2.34 1.86 1.63 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 20/05/21 22/02/21 20/11/20 17/08/20 29/05/20 18/02/20 -
Price 0.735 0.61 0.57 0.50 0.40 0.38 0.00 -
P/RPS 18.59 11.33 8.96 8.46 8.98 6.76 0.00 -
P/EPS 359.79 84.48 52.14 53.61 90.15 91.92 0.00 -
EY 0.28 1.18 1.92 1.87 1.11 1.09 0.00 -
DY 0.00 0.82 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 3.83 2.98 2.90 2.54 2.13 2.07 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