[INNITY] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -72.71%
YoY- -59.65%
Quarter Report
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 28,033 27,722 29,829 28,305 27,614 28,264 27,252 1.90%
PBT -3,953 -3,135 4,558 -1,456 -1,642 -2,170 487 -
Tax 206 -259 -683 -249 -268 -259 -72 -
NP -3,747 -3,394 3,875 -1,705 -1,910 -2,429 415 -
-
NP to SH -3,246 -2,721 3,573 -1,266 -733 -1,904 406 -
-
Tax Rate - - 14.98% - - - 14.78% -
Total Cost 31,780 31,116 25,954 30,010 29,524 30,693 26,837 11.94%
-
Net Worth 33,596 36,927 39,158 35,840 36,955 37,638 39,548 -10.31%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 33,596 36,927 39,158 35,840 36,955 37,638 39,548 -10.31%
NOSH 139,403 139,403 139,403 139,403 139,403 139,403 139,403 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -13.37% -12.24% 12.99% -6.02% -6.92% -8.59% 1.52% -
ROE -9.66% -7.37% 9.12% -3.53% -1.98% -5.06% 1.03% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 20.11 19.89 21.40 20.30 19.81 20.27 19.55 1.90%
EPS -2.33 -1.95 2.56 -0.91 -1.08 -1.37 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.2649 0.2809 0.2571 0.2651 0.27 0.2837 -10.31%
Adjusted Per Share Value based on latest NOSH - 139,403
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 20.11 19.89 21.40 20.30 19.81 20.27 19.55 1.90%
EPS -2.33 -1.95 2.56 -0.91 -1.08 -1.37 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.2649 0.2809 0.2571 0.2651 0.27 0.2837 -10.31%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.44 0.465 0.48 0.605 0.38 0.395 0.415 -
P/RPS 2.19 2.34 2.24 2.98 1.92 1.95 2.12 2.19%
P/EPS -18.90 -23.82 18.73 -66.62 -72.27 -28.92 142.49 -
EY -5.29 -4.20 5.34 -1.50 -1.38 -3.46 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.76 1.71 2.35 1.43 1.46 1.46 16.26%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 24/05/24 22/02/24 21/11/23 23/08/23 24/05/23 22/02/23 -
Price 0.395 0.415 0.405 0.575 0.385 0.40 0.42 -
P/RPS 1.96 2.09 1.89 2.83 1.94 1.97 2.15 -5.98%
P/EPS -16.96 -21.26 15.80 -63.32 -73.22 -29.29 144.21 -
EY -5.89 -4.70 6.33 -1.58 -1.37 -3.41 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.57 1.44 2.24 1.45 1.48 1.48 7.08%

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