[INNITY] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -270.5%
YoY- -152.16%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 101,891 103,553 101,624 99,553 101,059 96,945 95,651 4.31%
PBT 4,507 5,349 2,155 -1,716 3,082 3,612 6,786 -23.93%
Tax -1,558 -1,453 -993 -1,187 -1,533 -1,484 -1,846 -10.71%
NP 2,949 3,896 1,162 -2,903 1,549 2,128 4,940 -29.16%
-
NP to SH 2,559 3,695 1,210 -2,636 1,546 1,626 4,337 -29.71%
-
Tax Rate 34.57% 27.16% 46.08% - 49.74% 41.09% 27.20% -
Total Cost 98,942 99,657 100,462 102,456 99,510 94,817 90,711 5.97%
-
Net Worth 32,358 31,915 34,337 21,923 23,874 31,694 35,403 -5.83%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 32,358 31,915 34,337 21,923 23,874 31,694 35,403 -5.83%
NOSH 138,403 138,403 138,403 138,403 138,403 138,403 138,403 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.89% 3.76% 1.14% -2.92% 1.53% 2.20% 5.16% -
ROE 7.91% 11.58% 3.52% -12.02% 6.48% 5.13% 12.25% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 73.62 74.82 73.43 71.93 73.02 70.05 69.11 4.31%
EPS 1.85 2.67 0.87 -1.90 1.12 1.17 3.13 -29.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2338 0.2306 0.2481 0.1584 0.1725 0.229 0.2558 -5.83%
Adjusted Per Share Value based on latest NOSH - 138,403
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 73.09 74.28 72.90 71.41 72.49 69.54 68.61 4.31%
EPS 1.84 2.65 0.87 -1.89 1.11 1.17 3.11 -29.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2321 0.2289 0.2463 0.1573 0.1713 0.2274 0.254 -5.84%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.64 0.745 0.65 0.715 0.71 0.70 0.615 -
P/RPS 0.87 1.00 0.89 0.99 0.97 1.00 0.89 -1.50%
P/EPS 34.61 27.91 74.35 -37.54 63.56 59.58 19.63 46.09%
EY 2.89 3.58 1.35 -2.66 1.57 1.68 5.10 -31.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 3.23 2.62 4.51 4.12 3.06 2.40 9.26%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 24/05/18 22/02/18 23/11/17 17/08/17 24/05/17 23/02/17 -
Price 0.65 0.775 0.57 0.73 0.71 0.75 0.86 -
P/RPS 0.88 1.04 0.78 1.01 0.97 1.07 1.24 -20.48%
P/EPS 35.16 29.03 65.20 -38.33 63.56 63.84 27.44 18.02%
EY 2.84 3.44 1.53 -2.61 1.57 1.57 3.64 -15.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 3.36 2.30 4.61 4.12 3.28 3.36 -11.89%

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