[INNITY] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 117.87%
YoY- -85.8%
Quarter Report
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 27,325 22,575 35,720 25,492 27,154 22,634 18,792 6.43%
PBT 253 -1,813 1,358 402 1,244 2,238 911 -19.21%
Tax -466 -77 -374 -353 -248 -570 -66 38.46%
NP -213 -1,890 984 49 996 1,668 845 -
-
NP to SH -108 -1,543 854 188 1,324 1,499 862 -
-
Tax Rate 184.19% - 27.54% 87.81% 19.94% 25.47% 7.24% -
Total Cost 27,538 24,465 34,736 25,443 26,158 20,966 17,947 7.38%
-
Net Worth 35,356 31,053 34,504 32,358 23,874 31,002 27,210 4.45%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 35,356 31,053 34,504 32,358 23,874 31,002 27,210 4.45%
NOSH 139,403 139,103 139,103 138,403 138,403 138,403 138,403 0.11%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -0.78% -8.37% 2.75% 0.19% 3.67% 7.37% 4.50% -
ROE -0.31% -4.97% 2.48% 0.58% 5.55% 4.84% 3.17% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.63 16.23 25.74 18.42 19.62 16.35 13.58 6.32%
EPS -0.08 -1.11 0.62 0.14 0.96 1.08 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2232 0.2486 0.2338 0.1725 0.224 0.1966 4.35%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.60 16.19 25.62 18.29 19.48 16.24 13.48 6.43%
EPS -0.08 -1.11 0.61 0.13 0.95 1.08 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2536 0.2228 0.2475 0.2321 0.1713 0.2224 0.1952 4.45%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.60 0.405 0.43 0.64 0.71 0.55 0.365 -
P/RPS 3.06 2.50 1.67 3.47 3.62 3.36 2.69 2.16%
P/EPS -773.32 -36.52 69.89 471.16 74.22 50.78 58.60 -
EY -0.13 -2.74 1.43 0.21 1.35 1.97 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.81 1.73 2.74 4.12 2.46 1.86 4.04%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 24/08/20 26/08/19 20/08/18 17/08/17 22/08/16 27/08/15 -
Price 0.63 0.35 0.46 0.65 0.71 0.58 0.30 -
P/RPS 3.21 2.16 1.79 3.53 3.62 3.55 2.21 6.41%
P/EPS -811.98 -31.56 74.76 478.52 74.22 53.55 48.17 -
EY -0.12 -3.17 1.34 0.21 1.35 1.87 2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.57 1.85 2.78 4.12 2.59 1.53 8.37%

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