[INNO] QoQ Quarter Result on 31-Mar-2015 [#1]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 478.8%
YoY- 2.74%
Quarter Report
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 32,526 30,919 31,177 20,430 14,175 13,510 16,269 58.50%
PBT 5,509 8,665 9,761 2,783 463 2,077 5,287 2.77%
Tax -1,862 -1,964 -2,241 -572 -81 -529 -1,294 27.37%
NP 3,647 6,701 7,520 2,211 382 1,548 3,993 -5.84%
-
NP to SH 3,647 6,701 7,520 2,211 382 1,548 3,993 -5.84%
-
Tax Rate 33.80% 22.67% 22.96% 20.55% 17.49% 25.47% 24.48% -
Total Cost 28,879 24,218 23,657 18,219 13,793 11,962 12,276 76.60%
-
Net Worth 248,225 245,065 239,185 230,630 229,200 229,333 226,270 6.35%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 248,225 245,065 239,185 230,630 229,200 229,333 226,270 6.35%
NOSH 190,942 191,457 191,348 190,603 190,999 191,111 190,142 0.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.21% 21.67% 24.12% 10.82% 2.69% 11.46% 24.54% -
ROE 1.47% 2.73% 3.14% 0.96% 0.17% 0.67% 1.76% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.03 16.15 16.29 10.72 7.42 7.07 8.56 57.98%
EPS 1.91 3.50 3.93 1.16 0.20 0.81 2.10 -6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.28 1.25 1.21 1.20 1.20 1.19 6.05%
Adjusted Per Share Value based on latest NOSH - 190,603
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.79 6.46 6.51 4.27 2.96 2.82 3.40 58.38%
EPS 0.76 1.40 1.57 0.46 0.08 0.32 0.83 -5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5184 0.5118 0.4995 0.4816 0.4786 0.4789 0.4725 6.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.28 1.36 1.50 1.38 1.49 1.71 1.83 -
P/RPS 7.51 8.42 9.21 12.87 20.08 24.19 21.39 -50.13%
P/EPS 67.02 38.86 38.17 118.97 745.00 211.11 87.14 -16.01%
EY 1.49 2.57 2.62 0.84 0.13 0.47 1.15 18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.06 1.20 1.14 1.24 1.43 1.54 -25.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 27/11/15 27/08/15 28/05/15 25/02/15 20/11/14 28/08/14 -
Price 0.635 1.30 1.45 1.48 1.43 1.60 1.72 -
P/RPS 3.73 8.05 8.90 13.81 19.27 22.63 20.10 -67.36%
P/EPS 33.25 37.14 36.90 127.59 715.00 197.53 81.90 -45.08%
EY 3.01 2.69 2.71 0.78 0.14 0.51 1.22 82.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.02 1.16 1.22 1.19 1.33 1.45 -51.38%

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