[INIX] QoQ Cumulative Quarter Result on 2019-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 630 8,049 6,432 5,276 3,885 2,724 1,422 -41.91% QoQ % -92.17% 25.14% 21.91% 35.80% 42.62% 91.56% - Horiz. % 44.30% 566.03% 452.32% 371.03% 273.21% 191.56% 100.00%
PBT -493 -3,359 -6,260 -6,186 -2,111 -1,034 -946 -35.27% QoQ % 85.32% 46.34% -1.20% -193.04% -104.16% -9.30% - Horiz. % 52.11% 355.07% 661.73% 653.91% 223.15% 109.30% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -493 -3,359 -6,260 -6,186 -2,111 -1,034 -946 -35.27% QoQ % 85.32% 46.34% -1.20% -193.04% -104.16% -9.30% - Horiz. % 52.11% 355.07% 661.73% 653.91% 223.15% 109.30% 100.00%
NP to SH -332 -2,738 -5,814 -5,675 -1,689 -937 -941 -50.10% QoQ % 87.87% 52.91% -2.45% -236.00% -80.26% 0.43% - Horiz. % 35.28% 290.97% 617.85% 603.08% 179.49% 99.57% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,123 11,408 12,692 11,462 5,996 3,758 2,368 -39.21% QoQ % -90.16% -10.12% 10.73% 91.16% 59.55% 58.70% - Horiz. % 47.42% 481.76% 535.98% 484.04% 253.21% 158.70% 100.00%
Net Worth 23,144 23,472 19,682 19,061 21,630 22,001 21,975 3.52% QoQ % -1.40% 19.25% 3.26% -11.88% -1.69% 0.12% - Horiz. % 105.32% 106.81% 89.57% 86.74% 98.43% 100.12% 100.00%
Dividend 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 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 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 23,144 23,472 19,682 19,061 21,630 22,001 21,975 3.52% QoQ % -1.40% 19.25% 3.26% -11.88% -1.69% 0.12% - Horiz. % 105.32% 106.81% 89.57% 86.74% 98.43% 100.12% 100.00%
NOSH 298,254 298,254 298,225 271,140 263,140 259,140 259,140 9.83% QoQ % 0.00% 0.01% 9.99% 3.04% 1.54% 0.00% - Horiz. % 115.09% 115.09% 115.08% 104.63% 101.54% 100.00% 100.00%
Ratio Analysis 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -78.25 % -41.73 % -97.33 % -117.25 % -54.34 % -37.96 % -66.53 % 11.43% QoQ % -87.51% 57.13% 16.99% -115.77% -43.15% 42.94% - Horiz. % 117.62% 62.72% 146.29% 176.24% 81.68% 57.06% 100.00%
ROE -1.43 % -11.66 % -29.54 % -29.77 % -7.81 % -4.26 % -4.28 % -51.88% QoQ % 87.74% 60.53% 0.77% -281.18% -83.33% 0.47% - Horiz. % 33.41% 272.43% 690.19% 695.56% 182.48% 99.53% 100.00%
Per Share 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 0.21 2.70 2.16 1.95 1.48 1.05 0.55 -47.40% QoQ % -92.22% 25.00% 10.77% 31.76% 40.95% 90.91% - Horiz. % 38.18% 490.91% 392.73% 354.55% 269.09% 190.91% 100.00%
EPS -0.11 -0.92 -1.95 -2.09 -0.64 -0.36 -0.36 -54.67% QoQ % 88.04% 52.82% 6.70% -226.56% -77.78% 0.00% - Horiz. % 30.56% 255.56% 541.67% 580.56% 177.78% 100.00% 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 0.0776 0.0787 0.0660 0.0703 0.0822 0.0849 0.0848 -5.75% QoQ % -1.40% 19.24% -6.12% -14.48% -3.18% 0.12% - Horiz. % 91.51% 92.81% 77.83% 82.90% 96.93% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 466,603 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 0.14 1.73 1.38 1.13 0.83 0.58 0.30 -39.86% QoQ % -91.91% 25.36% 22.12% 36.14% 43.10% 93.33% - Horiz. % 46.67% 576.67% 460.00% 376.67% 276.67% 193.33% 100.00%
EPS -0.07 -0.59 -1.25 -1.22 -0.36 -0.20 -0.20 -50.37% QoQ % 88.14% 52.80% -2.46% -238.89% -80.00% 0.00% - Horiz. % 35.00% 295.00% 625.00% 610.00% 180.00% 100.00% 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 0.0496 0.0503 0.0422 0.0409 0.0464 0.0472 0.0471 3.51% QoQ % -1.39% 19.19% 3.18% -11.85% -1.69% 0.21% - Horiz. % 105.31% 106.79% 89.60% 86.84% 98.51% 100.21% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.0300 0.0450 0.0550 0.0550 0.0600 0.1000 0.0700 -
P/RPS 14.20 1.67 2.55 2.83 4.06 9.51 12.76 7.40% QoQ % 750.30% -34.51% -9.89% -30.30% -57.31% -25.47% - Horiz. % 111.29% 13.09% 19.98% 22.18% 31.82% 74.53% 100.00%
P/EPS -26.95 -4.90 -2.82 -2.63 -9.35 -27.66 -19.28 25.04% QoQ % -450.00% -73.76% -7.22% 71.87% 66.20% -43.46% - Horiz. % 139.78% 25.41% 14.63% 13.64% 48.50% 143.46% 100.00%
EY -3.71 -20.40 -35.45 -38.05 -10.70 -3.62 -5.19 -20.07% QoQ % 81.81% 42.45% 6.83% -255.61% -195.58% 30.25% - Horiz. % 71.48% 393.06% 683.04% 733.14% 206.17% 69.75% 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 0.39 0.57 0.83 0.78 0.73 1.18 0.83 -39.59% QoQ % -31.58% -31.33% 6.41% 6.85% -38.14% 42.17% - Horiz. % 46.99% 68.67% 100.00% 93.98% 87.95% 142.17% 100.00%
Price Multiplier on Announcement Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/06/20 19/05/20 31/12/19 01/10/19 27/06/19 29/03/19 31/12/18 -
Price 0.0550 0.0450 0.0500 0.0550 0.0600 0.0750 0.0850 -
P/RPS 26.04 1.67 2.32 2.83 4.06 7.13 15.49 41.43% QoQ % 1,459.28% -28.02% -18.02% -30.30% -43.06% -53.97% - Horiz. % 168.11% 10.78% 14.98% 18.27% 26.21% 46.03% 100.00%
P/EPS -49.41 -4.90 -2.56 -2.63 -9.35 -20.74 -23.41 64.62% QoQ % -908.37% -91.41% 2.66% 71.87% 54.92% 11.41% - Horiz. % 211.06% 20.93% 10.94% 11.23% 39.94% 88.59% 100.00%
EY -2.02 -20.40 -38.99 -38.05 -10.70 -4.82 -4.27 -39.31% QoQ % 90.10% 47.68% -2.47% -255.61% -121.99% -12.88% - Horiz. % 47.31% 477.75% 913.11% 891.10% 250.59% 112.88% 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 0.71 0.57 0.76 0.78 0.73 0.88 1.00 -20.43% QoQ % 24.56% -25.00% -2.56% 6.85% -17.05% -12.00% - Horiz. % 71.00% 57.00% 76.00% 78.00% 73.00% 88.00% 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 Group FY2019 Q4 CoSec FINAL 27-09-2019.pdf 
