[INNITY] QoQ TTM 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- -15.64%
YoY- -320.63%
Quarter Report
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 113,889 113,470 114,012 111,435 109,643 114,768 119,216 -3.00%
PBT -3,986 -1,675 -710 -4,781 -3,940 -2,123 476 -
Tax -985 -1,459 -1,459 -848 -1,003 -903 -1,108 -7.55%
NP -4,971 -3,134 -2,169 -5,629 -4,943 -3,026 -632 296.00%
-
NP to SH -3,660 -1,147 -330 -3,497 -3,024 -2,226 -80 1182.15%
-
Tax Rate - - - - - - 232.77% -
Total Cost 118,860 116,604 116,181 117,064 114,586 117,794 119,848 -0.55%
-
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 -4.36% -2.76% -1.90% -5.05% -4.51% -2.64% -0.53% -
ROE -10.89% -3.11% -0.84% -9.76% -8.18% -5.91% -0.20% -
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 81.70 81.40 81.79 79.94 78.65 82.33 85.52 -3.00%
EPS -2.63 -0.82 -0.24 -2.51 -2.17 -1.60 -0.06 1146.05%
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 81.70 81.40 81.79 79.94 78.65 82.33 85.52 -3.00%
EPS -2.63 -0.82 -0.24 -2.51 -2.17 -1.60 -0.06 1146.05%
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 0.54 0.57 0.59 0.76 0.48 0.48 0.49 6.69%
P/EPS -16.76 -56.51 -202.77 -24.12 -17.52 -24.74 -723.16 -91.88%
EY -5.97 -1.77 -0.49 -4.15 -5.71 -4.04 -0.14 1123.36%
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 0.48 0.51 0.50 0.72 0.49 0.49 0.49 -1.36%
P/EPS -15.04 -50.44 -171.09 -22.92 -17.75 -25.05 -731.87 -92.51%
EY -6.65 -1.98 -0.58 -4.36 -5.63 -3.99 -0.14 1214.67%
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