[INNITY] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

Announcement Date
22-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -9.65%
YoY- -129.59%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 111,510 111,756 130,902 106,380 87,776 121,880 100,024 1.82%
PBT -14,176 -7,624 1,208 214 -12,386 208 -198 103.64%
Tax -106 -1,054 -1,264 -1,086 200 -564 -1,626 -36.53%
NP -14,282 -8,678 -56 -872 -12,186 -356 -1,824 40.87%
-
NP to SH -11,934 -5,198 614 -360 -10,444 -376 -1,728 37.95%
-
Tax Rate - - 104.64% 507.48% - 271.15% - -
Total Cost 125,792 120,434 130,958 107,252 99,962 122,236 101,848 3.57%
-
Net Worth 33,596 36,955 39,437 35,356 31,053 34,504 32,358 0.62%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 33,596 36,955 39,437 35,356 31,053 34,504 32,358 0.62%
NOSH 139,403 139,403 139,403 139,403 139,103 139,103 138,403 0.11%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -12.81% -7.77% -0.04% -0.82% -13.88% -0.29% -1.82% -
ROE -35.52% -14.07% 1.56% -1.02% -33.63% -1.09% -5.34% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 79.99 80.17 93.90 76.42 63.09 87.81 72.27 1.70%
EPS -8.56 -4.88 0.44 -0.26 -7.50 -0.28 -1.24 37.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.2651 0.2829 0.254 0.2232 0.2486 0.2338 0.50%
Adjusted Per Share Value based on latest NOSH - 139,403
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 79.99 80.17 93.90 76.31 62.97 87.43 71.75 1.82%
EPS -8.56 -4.88 0.44 -0.26 -7.49 -0.27 -1.24 37.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.2651 0.2829 0.2536 0.2228 0.2475 0.2321 0.62%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.44 0.38 0.485 0.60 0.405 0.43 0.64 -
P/RPS 0.55 0.47 0.52 0.79 0.64 0.49 0.89 -7.70%
P/EPS -5.14 -10.19 110.12 -232.00 -5.40 -158.73 -51.26 -31.81%
EY -19.46 -9.81 0.91 -0.43 -18.53 -0.63 -1.95 46.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.43 1.71 2.36 1.81 1.73 2.74 -6.50%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 23/08/23 23/08/22 26/08/21 24/08/20 26/08/19 20/08/18 -
Price 0.395 0.385 0.455 0.63 0.35 0.46 0.65 -
P/RPS 0.49 0.48 0.48 0.82 0.55 0.52 0.90 -9.62%
P/EPS -4.61 -10.33 103.30 -243.59 -4.66 -169.80 -52.06 -33.21%
EY -21.67 -9.69 0.97 -0.41 -21.45 -0.59 -1.92 49.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.45 1.61 2.48 1.57 1.85 2.78 -8.41%

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