[INIX] QoQ Annualized Quarter Result on 2016-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 412 3,738 1,613 2,420 4,744 5,230 4,102 -78.24% QoQ % -88.98% 131.69% -33.33% -48.99% -9.29% 27.48% - Horiz. % 10.04% 91.11% 39.32% 58.99% 115.63% 127.48% 100.00%
PBT -10,752 -4,738 -6,984 -4,658 432 -42 -920 411.17% QoQ % -126.93% 32.16% -49.94% -1,178.24% 1,128.57% 95.43% - Horiz. % 1,168.70% 515.00% 759.13% 506.30% -46.96% 4.57% 100.00%
Tax 0 -7 -9 0 0 -2 0 - QoQ % 0.00% 25.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 350.00% 466.65% -0.00% -0.00% 100.00% -
NP -10,752 -4,745 -6,993 -4,658 432 -44 -920 411.17% QoQ % -126.60% 32.15% -50.14% -1,178.24% 1,081.82% 95.22% - Horiz. % 1,168.70% 515.76% 760.14% 506.30% -46.96% 4.78% 100.00%
NP to SH -9,320 -4,745 -6,993 -4,658 432 -44 -920 364.91% QoQ % -96.42% 32.15% -50.14% -1,178.24% 1,081.82% 95.22% - Horiz. % 1,013.04% 515.76% 760.14% 506.30% -46.96% 4.78% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 11,164 8,483 8,606 7,078 4,312 5,274 5,022 69.90% QoQ % 31.60% -1.44% 21.60% 64.15% -18.24% 5.00% - Horiz. % 222.27% 168.89% 171.36% 140.92% 85.85% 105.00% 100.00%
Net Worth 34,043 30,676 30,179 33,063 7,546 8,096 6,968 186.52% QoQ % 10.98% 1.64% -8.72% 338.13% -6.79% 16.17% - Horiz. % 488.50% 440.18% 433.05% 474.44% 108.29% 116.17% 100.00%
Dividend 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 34,043 30,676 30,179 33,063 7,546 8,096 6,968 186.52% QoQ % 10.98% 1.64% -8.72% 338.13% -6.79% 16.17% - Horiz. % 488.50% 440.18% 433.05% 474.44% 108.29% 116.17% 100.00%
NOSH 458,194 416,228 416,269 415,892 135,000 146,666 137,999 121.75% QoQ % 10.08% -0.01% 0.09% 208.07% -7.95% 6.28% - Horiz. % 332.02% 301.61% 301.64% 301.37% 97.83% 106.28% 100.00%
Ratio Analysis 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin -2,609.71 % -126.94 % -433.47 % -192.48 % 9.11 % -0.84 % -22.42 % 2,249.87% QoQ % -1,955.86% 70.72% -125.20% -2,212.84% 1,184.52% 96.25% - Horiz. % 11,640.10% 566.19% 1,933.41% 858.52% -40.63% 3.75% 100.00%
ROE -27.38 % -15.47 % -23.17 % -14.09 % 5.72 % -0.54 % -13.20 % 62.29% QoQ % -76.99% 33.23% -64.44% -346.33% 1,159.26% 95.91% - Horiz. % 207.42% 117.20% 175.53% 106.74% -43.33% 4.09% 100.00%
Per Share 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 0.09 0.90 0.39 0.58 3.51 3.57 2.97 -90.18% QoQ % -90.00% 130.77% -32.76% -83.48% -1.68% 20.20% - Horiz. % 3.03% 30.30% 13.13% 19.53% 118.18% 120.20% 100.00%
EPS -0.24 -1.14 -1.68 -1.12 0.32 -0.03 -0.67 -49.40% QoQ % 78.95% 32.14% -50.00% -450.00% 1,166.67% 95.52% - Horiz. % 35.82% 170.15% 250.75% 167.16% -47.76% 4.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0743 0.0737 0.0725 0.0795 0.0559 0.0552 0.0505 29.21% QoQ % 0.81% 1.66% -8.81% 42.22% 1.27% 9.31% - Horiz. % 147.13% 145.94% 143.56% 157.43% 110.69% 109.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 466,603 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 0.09 0.80 0.35 0.52 1.02 1.12 0.88 -77.98% QoQ % -88.75% 128.57% -32.69% -49.02% -8.93% 27.27% - Horiz. % 10.23% 90.91% 39.77% 59.09% 115.91% 127.27% 100.00%
EPS -2.00 -1.02 -1.50 -1.00 0.09 -0.01 -0.20 360.93% QoQ % -96.08% 32.00% -50.00% -1,211.11% 1,000.00% 95.00% - Horiz. % 1,000.00% 510.00% 750.00% 500.00% -45.00% 5.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0730 0.0657 0.0647 0.0709 0.0162 0.0174 0.0149 187.08% QoQ % 11.11% 1.55% -8.74% 337.65% -6.90% 16.78% - Horiz. % 489.93% 440.94% 434.23% 475.84% 108.72% 116.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.0800 0.0550 0.0450 0.0600 0.1350 0.1650 0.1650 -
P/RPS 88.97 6.12 11.61 10.31 3.84 4.63 5.55 530.45% QoQ % 1,353.76% -47.29% 12.61% 168.49% -17.06% -16.58% - Horiz. % 1,603.06% 110.27% 209.19% 185.77% 69.19% 83.42% 100.00%
P/EPS -3.93 -4.82 -2.68 -5.36 42.19 -550.00 -24.75 -70.51% QoQ % 18.46% -79.85% 50.00% -112.70% 107.67% -2,122.22% - Horiz. % 15.88% 19.47% 10.83% 21.66% -170.46% 2,222.22% 100.00%
EY -25.43 -20.73 -37.33 -18.67 2.37 -0.18 -4.04 239.02% QoQ % -22.67% 44.47% -99.95% -887.76% 1,416.67% 95.54% - Horiz. % 629.46% 513.12% 924.01% 462.13% -58.66% 4.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.08 0.75 0.62 0.75 2.42 2.99 3.27 -52.06% QoQ % 44.00% 20.97% -17.33% -69.01% -19.06% -8.56% - Horiz. % 33.03% 22.94% 18.96% 22.94% 74.01% 91.44% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 28/03/17 28/09/16 28/06/16 31/03/16 29/12/15 30/09/15 08/07/15 -
Price 0.0850 0.0950 0.0450 0.0500 0.0650 0.1500 0.1300 -
P/RPS 94.53 10.58 11.61 8.59 1.85 4.21 4.37 669.15% QoQ % 793.48% -8.87% 35.16% 364.32% -56.06% -3.66% - Horiz. % 2,163.16% 242.11% 265.68% 196.57% 42.33% 96.34% 100.00%
P/EPS -4.18 -8.33 -2.68 -4.46 20.31 -500.00 -19.50 -64.02% QoQ % 49.82% -210.82% 39.91% -121.96% 104.06% -2,464.10% - Horiz. % 21.44% 42.72% 13.74% 22.87% -104.15% 2,564.10% 100.00%
EY -23.93 -12.00 -37.33 -22.40 4.92 -0.20 -5.13 177.88% QoQ % -99.42% 67.85% -66.65% -555.28% 2,560.00% 96.10% - Horiz. % 466.47% 233.92% 727.68% 436.65% -95.91% 3.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.14 1.29 0.62 0.63 1.16 2.72 2.57 -41.69% QoQ % -11.63% 108.06% -1.59% -45.69% -57.35% 5.84% - Horiz. % 44.36% 50.19% 24.12% 24.51% 45.14% 105.84% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
INIX-FY16Q2.pdf 
