[INNITY] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	50,012	49,745	43,931	32,210	23,370	22,048	20,185	16.31%
YoY %	0.54%	13.23%	36.39%	37.83%	6.00%	9.23%	-	-
Horiz. %	247.77%	246.45%	217.64%	159.57%	115.78%	109.23%	100.00%	-
PBT	-99	-2,451	1,717	364	239	256	1,311	-
YoY %	95.96%	-242.75%	371.70%	52.30%	-6.64%	-80.47%	-	-
Horiz. %	-7.55%	-186.96%	130.97%	27.77%	18.23%	19.53%	100.00%	-
Tax	-813	-248	-932	-236	-77	-141	-72	49.75%
YoY %	-227.82%	73.39%	-294.92%	-206.49%	45.39%	-95.83%	-	-
Horiz. %	1,129.17%	344.44%	1,294.44%	327.78%	106.94%	195.83%	100.00%	-
NP	-912	-2,699	785	128	162	115	1,239	-
YoY %	66.21%	-443.82%	513.28%	-20.99%	40.87%	-90.72%	-	-
Horiz. %	-73.61%	-217.84%	63.36%	10.33%	13.08%	9.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-864	-2,213	673	137	152	339	1,298	-
YoY %	60.96%	-428.83%	391.24%	-9.87%	-55.16%	-73.88%	-	-
Horiz. %	-66.56%	-170.49%	51.85%	10.55%	11.71%	26.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	54.28%	64.84%	32.22%	55.08%	5.49%	-
YoY %	-	-	-16.29%	101.24%	-41.50%	903.28%	-	-
Horiz. %	-	-	988.71%	1,181.06%	586.89%	1,003.28%	100.00%	-
Total Cost	50,924	52,444	43,146	32,082	23,208	21,933	18,946	17.90%
YoY %	-2.90%	21.55%	34.49%	38.24%	5.81%	15.77%	-	-
Horiz. %	268.78%	276.81%	227.73%	169.33%	122.50%	115.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,358	23,874	31,002	27,210	26,213	24,179	17,869	10.39%
YoY %	35.54%	-22.99%	13.94%	3.80%	8.41%	35.31%	-	-
Horiz. %	181.08%	133.61%	173.50%	152.27%	146.70%	135.31%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	32,358	23,874	31,002	27,210	26,213	24,179	17,869	10.39%
YoY %	35.54%	-22.99%	13.94%	3.80%	8.41%	35.31%	-	-
Horiz. %	181.08%	133.61%	173.50%	152.27%	146.70%	135.31%	100.00%	-
NOSH	138,403	138,403	138,403	138,403	138,403	138,403	126,019	1.57%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	9.83%	-	-
Horiz. %	109.83%	109.83%	109.83%	109.83%	109.83%	109.83%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-1.82%	-5.43%	1.79%	0.40%	0.69%	0.52%	6.14%	-
YoY %	66.48%	-403.35%	347.50%	-42.03%	32.69%	-91.53%	-	-
Horiz. %	-29.64%	-88.44%	29.15%	6.51%	11.24%	8.47%	100.00%	-
ROE	-2.67%	-9.27%	2.17%	0.50%	0.58%	1.40%	7.26%	-
YoY %	71.20%	-527.19%	334.00%	-13.79%	-58.57%	-80.72%	-	-
Horiz. %	-36.78%	-127.69%	29.89%	6.89%	7.99%	19.28%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	36.13	35.94	31.74	23.27	16.89	15.93	16.02	14.50%
YoY %	0.53%	13.23%	36.40%	37.77%	6.03%	-0.56%	-	-
Horiz. %	225.53%	224.34%	198.13%	145.26%	105.43%	99.44%	100.00%	-
EPS	-0.62	-1.60	0.49	0.10	0.11	0.25	1.03	-
YoY %	61.25%	-426.53%	390.00%	-9.09%	-56.00%	-75.73%	-	-
Horiz. %	-60.19%	-155.34%	47.57%	9.71%	10.68%	24.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2338	0.1725	0.224	0.1966	0.1894	0.1747	0.1418	8.68%
YoY %	35.54%	-22.99%	13.94%	3.80%	8.41%	23.20%	-	-
Horiz. %	164.88%	121.65%	157.97%	138.65%	133.57%	123.20%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 138,403
RPS	35.88	35.68	31.51	23.11	16.76	15.82	14.48	16.31%
YoY %	0.56%	13.23%	36.35%	37.89%	5.94%	9.25%	-	-
Horiz. %	247.79%	246.41%	217.61%	159.60%	115.75%	109.25%	100.00%	-
EPS	-0.62	-1.59	0.48	0.10	0.11	0.24	0.93	-
YoY %	61.01%	-431.25%	380.00%	-9.09%	-54.17%	-74.19%	-	-
Horiz. %	-66.67%	-170.97%	51.61%	10.75%	11.83%	25.81%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2321	0.1713	0.2224	0.1952	0.188	0.1734	0.1282	10.39%
YoY %	35.49%	-22.98%	13.93%	3.83%	8.42%	35.26%	-	-
Horiz. %	181.05%	133.62%	173.48%	152.26%	146.65%	135.26%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.64	0.71	0.55	0.365	0.43	0.42	0.40	-
P/RPS	1.77	1.98	1.73	1.57	2.55	2.64	2.50	-5.59%
YoY %	-10.61%	14.45%	10.19%	-38.43%	-3.41%	5.60%	-	-
Horiz. %	70.80%	79.20%	69.20%	62.80%	102.00%	105.60%	100.00%	-
P/EPS	-102.52	-44.40	113.11	368.74	391.54	171.47	38.83	-
YoY %	-130.90%	-139.25%	-69.33%	-5.82%	128.34%	341.59%	-	-
Horiz. %	-264.02%	-114.34%	291.30%	949.63%	1,008.34%	441.59%	100.00%	-
EY	-0.98	-2.25	0.88	0.27	0.26	0.58	2.57	-
YoY %	56.44%	-355.68%	225.93%	3.85%	-55.17%	-77.43%	-	-
Horiz. %	-38.13%	-87.55%	34.24%	10.51%	10.12%	22.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.74	4.12	2.46	1.86	2.27	2.40	2.82	-0.47%
YoY %	-33.50%	67.48%	32.26%	-18.06%	-5.42%	-14.89%	-	-
Horiz. %	97.16%	146.10%	87.23%	65.96%	80.50%	85.11%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	20/08/18	17/08/17	22/08/16	27/08/15	25/08/14	22/08/13	23/08/12	-
Price	0.65	0.71	0.58	0.30	0.39	0.32	0.47	-
P/RPS	1.80	1.98	1.83	1.29	2.31	2.01	2.93	-7.79%
YoY %	-9.09%	8.20%	41.86%	-44.16%	14.93%	-31.40%	-	-
Horiz. %	61.43%	67.58%	62.46%	44.03%	78.84%	68.60%	100.00%	-
P/EPS	-104.12	-44.40	119.28	303.07	355.11	130.65	45.63	-
YoY %	-134.50%	-137.22%	-60.64%	-14.65%	171.80%	186.32%	-	-
Horiz. %	-228.18%	-97.30%	261.41%	664.19%	778.24%	286.32%	100.00%	-
EY	-0.96	-2.25	0.84	0.33	0.28	0.77	2.19	-
YoY %	57.33%	-367.86%	154.55%	17.86%	-63.64%	-64.84%	-	-
Horiz. %	-43.84%	-102.74%	38.36%	15.07%	12.79%	35.16%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.78	4.12	2.59	1.53	2.06	1.83	3.31	-2.86%
YoY %	-32.52%	59.07%	69.28%	-25.73%	12.57%	-44.71%	-	-
Horiz. %	83.99%	124.47%	78.25%	46.22%	62.24%	55.29%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos