[INIX] QoQ Quarter Result on 2019-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 1,617 1,156 1,391 1,161 1,302 1,422 3,028 -34.10% QoQ % 39.88% -16.89% 19.81% -10.83% -8.44% -53.04% - Horiz. % 53.40% 38.18% 45.94% 38.34% 43.00% 46.96% 100.00%
PBT 2,901 -74 -4,075 -1,077 -88 -946 -18,170 - QoQ % 4,020.27% 98.18% -278.37% -1,123.86% 90.70% 94.79% - Horiz. % -15.97% 0.41% 22.43% 5.93% 0.48% 5.21% 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 2,901 -74 -4,075 -1,077 -88 -946 -18,170 - QoQ % 4,020.27% 98.18% -278.37% -1,123.86% 90.70% 94.79% - Horiz. % -15.97% 0.41% 22.43% 5.93% 0.48% 5.21% 100.00%
NP to SH 3,056 -119 -3,986 -752 4 -941 -18,170 - QoQ % 2,668.07% 97.01% -430.05% -18,900.00% 100.43% 94.82% - Horiz. % -16.82% 0.65% 21.94% 4.14% -0.02% 5.18% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost -1,284 1,230 5,466 2,238 1,390 2,368 21,198 - QoQ % -204.39% -77.50% 144.24% 61.01% -41.30% -88.83% - Horiz. % -6.06% 5.80% 25.79% 10.56% 6.56% 11.17% 100.00%
Net Worth 23,472 19,682 19,061 21,630 22,001 21,975 15,548 31.50% QoQ % 19.25% 3.26% -11.88% -1.69% 0.12% 41.33% - Horiz. % 150.96% 126.59% 122.59% 139.11% 141.50% 141.33% 100.00%
Dividend 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 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 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 23,472 19,682 19,061 21,630 22,001 21,975 15,548 31.50% QoQ % 19.25% 3.26% -11.88% -1.69% 0.12% 41.33% - Horiz. % 150.96% 126.59% 122.59% 139.11% 141.50% 141.33% 100.00%
NOSH 298,254 298,225 271,140 263,140 259,140 259,140 259,140 9.80% QoQ % 0.01% 9.99% 3.04% 1.54% 0.00% 0.00% - Horiz. % 115.09% 115.08% 104.63% 101.54% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 179.41 % -6.40 % -292.95 % -92.76 % -6.76 % -66.53 % -600.07 % - QoQ % 2,903.28% 97.82% -215.82% -1,272.19% 89.84% 88.91% - Horiz. % -29.90% 1.07% 48.82% 15.46% 1.13% 11.09% 100.00%
ROE 13.02 % -0.60 % -20.91 % -3.48 % 0.02 % -4.28 % -116.86 % - QoQ % 2,270.00% 97.13% -500.86% -17,500.00% 100.47% 96.34% - Horiz. % -11.14% 0.51% 17.89% 2.98% -0.02% 3.66% 100.00%
Per Share 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 0.54 0.39 0.51 0.44 0.50 0.55 1.17 -40.19% QoQ % 38.46% -23.53% 15.91% -12.00% -9.09% -52.99% - Horiz. % 46.15% 33.33% 43.59% 37.61% 42.74% 47.01% 100.00%
EPS 1.02 -0.04 -1.47 -0.29 0.00 -0.36 -5.99 - QoQ % 2,650.00% 97.28% -406.90% 0.00% 0.00% 93.99% - Horiz. % -17.03% 0.67% 24.54% 4.84% -0.00% 6.01% 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 0.0787 0.0660 0.0703 0.0822 0.0849 0.0848 0.0600 19.77% QoQ % 19.24% -6.12% -14.48% -3.18% 0.12% 41.33% - Horiz. % 131.17% 110.00% 117.17% 137.00% 141.50% 141.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 466,603 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 0.35 0.25 0.30 0.25 0.28 0.30 0.65 -33.74% QoQ % 40.00% -16.67% 20.00% -10.71% -6.67% -53.85% - Horiz. % 53.85% 38.46% 46.15% 38.46% 43.08% 46.15% 100.00%
EPS 0.65 -0.03 -0.85 -0.16 0.00 -0.20 -3.89 - QoQ % 2,266.67% 96.47% -431.25% 0.00% 0.00% 94.86% - Horiz. % -16.71% 0.77% 21.85% 4.11% -0.00% 5.14% 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 0.0503 0.0422 0.0409 0.0464 0.0472 0.0471 0.0333 31.55% QoQ % 19.19% 3.18% -11.85% -1.69% 0.21% 41.44% - Horiz. % 151.05% 126.73% 122.82% 139.34% 141.74% 141.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.0450 0.0550 0.0550 0.0600 0.1000 0.0700 0.0650 -
P/RPS 8.30 14.19 10.72 13.60 19.90 12.76 5.56 30.52% QoQ % -41.51% 32.37% -21.18% -31.66% 55.96% 129.50% - Horiz. % 149.28% 255.22% 192.81% 244.60% 357.91% 229.50% 100.00%
P/EPS 4.39 -137.84 -3.74 -21.00 6,478.52 -19.28 -0.93 - QoQ % 103.18% -3,585.56% 82.19% -100.32% 33,702.28% -1,973.12% - Horiz. % -472.04% 14,821.50% 402.15% 2,258.06% -696,615.06% 2,073.12% 100.00%
EY 22.77 -0.73 -26.73 -4.76 0.02 -5.19 -107.87 - QoQ % 3,219.18% 97.27% -461.55% -23,900.00% 100.39% 95.19% - Horiz. % -21.11% 0.68% 24.78% 4.41% -0.02% 4.81% 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 0.57 0.83 0.78 0.73 1.18 0.83 1.08 -34.62% QoQ % -31.33% 6.41% 6.85% -38.14% 42.17% -23.15% - Horiz. % 52.78% 76.85% 72.22% 67.59% 109.26% 76.85% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 19/05/20 31/12/19 01/10/19 27/06/19 29/03/19 31/12/18 23/10/18 -
Price 0.0450 0.0500 0.0550 0.0600 0.0750 0.0850 0.0750 -
P/RPS 8.30 12.90 10.72 13.60 14.93 15.49 6.42 18.62% QoQ % -35.66% 20.34% -21.18% -8.91% -3.62% 141.28% - Horiz. % 129.28% 200.93% 166.98% 211.84% 232.55% 241.28% 100.00%
P/EPS 4.39 -125.30 -3.74 -21.00 4,858.89 -23.41 -1.07 - QoQ % 103.50% -3,250.27% 82.19% -100.43% 20,855.62% -2,087.85% - Horiz. % -410.28% 11,710.28% 349.53% 1,962.62% -454,101.84% 2,187.85% 100.00%
EY 22.77 -0.80 -26.73 -4.76 0.02 -4.27 -93.49 - QoQ % 2,946.25% 97.01% -461.55% -23,900.00% 100.47% 95.43% - Horiz. % -24.36% 0.86% 28.59% 5.09% -0.02% 4.57% 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 0.57 0.76 0.78 0.73 0.88 1.00 1.25 -40.67% QoQ % -25.00% -2.56% 6.85% -17.05% -12.00% -20.00% - Horiz. % 45.60% 60.80% 62.40% 58.40% 70.40% 80.00% 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 Q3 CoSec FINAL 27-06-2019 (1).pdf 
