[INIX] QoQ Quarter Result on 2020-01-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 762 629 630 1,617 1,156 1,391 1,161 -24.38% QoQ % 21.14% -0.16% -61.04% 39.88% -16.89% 19.81% - Horiz. % 65.63% 54.18% 54.26% 139.28% 99.57% 119.81% 100.00%
PBT -965 55 -493 2,901 -74 -4,075 -1,077 -7.03% QoQ % -1,854.55% 111.16% -116.99% 4,020.27% 98.18% -278.37% - Horiz. % 89.60% -5.11% 45.78% -269.36% 6.87% 378.37% 100.00%
Tax -1 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP -966 55 -493 2,901 -74 -4,075 -1,077 -6.96% QoQ % -1,856.36% 111.16% -116.99% 4,020.27% 98.18% -278.37% - Horiz. % 89.69% -5.11% 45.78% -269.36% 6.87% 378.37% 100.00%
NP to SH -811 216 -332 3,056 -119 -3,986 -752 5.14% QoQ % -475.46% 165.06% -110.86% 2,668.07% 97.01% -430.05% - Horiz. % 107.85% -28.72% 44.15% -406.38% 15.82% 530.05% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,728 574 1,123 -1,284 1,230 5,466 2,238 -15.77% QoQ % 201.05% -48.89% 187.46% -204.39% -77.50% 144.24% - Horiz. % 77.21% 25.65% 50.18% -57.37% 54.96% 244.24% 100.00%
Net Worth 36,506 23,174 23,144 23,472 19,682 19,061 21,630 41.53% QoQ % 57.53% 0.13% -1.40% 19.25% 3.26% -11.88% - Horiz. % 168.78% 107.14% 107.00% 108.52% 91.00% 88.12% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 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 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 36,506 23,174 23,144 23,472 19,682 19,061 21,630 41.53% QoQ % 57.53% 0.13% -1.40% 19.25% 3.26% -11.88% - Horiz. % 168.78% 107.14% 107.00% 108.52% 91.00% 88.12% 100.00%
NOSH 402,944 298,255 298,254 298,254 298,225 271,140 263,140 32.68% QoQ % 35.10% 0.00% 0.00% 0.01% 9.99% 3.04% - Horiz. % 153.13% 113.34% 113.34% 113.34% 113.33% 103.04% 100.00%
Ratio Analysis 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -126.77 % 8.74 % -78.25 % 179.41 % -6.40 % -292.95 % -92.76 % 23.03% QoQ % -1,550.46% 111.17% -143.62% 2,903.28% 97.82% -215.82% - Horiz. % 136.66% -9.42% 84.36% -193.41% 6.90% 315.82% 100.00%
ROE -2.22 % 0.93 % -1.43 % 13.02 % -0.60 % -20.91 % -3.48 % -25.79% QoQ % -338.71% 165.03% -110.98% 2,270.00% 97.13% -500.86% - Horiz. % 63.79% -26.72% 41.09% -374.14% 17.24% 600.86% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.19 0.21 0.21 0.54 0.39 0.51 0.44 -42.72% QoQ % -9.52% 0.00% -61.11% 38.46% -23.53% 15.91% - Horiz. % 43.18% 47.73% 47.73% 122.73% 88.64% 115.91% 100.00%
EPS -0.24 -0.10 -0.11 1.02 -0.04 -1.47 -0.29 -11.80% QoQ % -140.00% 9.09% -110.78% 2,650.00% 97.28% -406.90% - Horiz. % 82.76% 34.48% 37.93% -351.72% 13.79% 506.90% 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 0.0906 0.0777 0.0776 0.0787 0.0660 0.0703 0.0822 6.67% QoQ % 16.60% 0.13% -1.40% 19.24% -6.12% -14.48% - Horiz. % 110.22% 94.53% 94.40% 95.74% 80.29% 85.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 466,603 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.16 0.13 0.14 0.35 0.25 0.30 0.25 -25.63% QoQ % 23.08% -7.14% -60.00% 40.00% -16.67% 20.00% - Horiz. % 64.00% 52.00% 56.00% 140.00% 100.00% 120.00% 100.00%
EPS -0.17 0.05 -0.07 0.65 -0.03 -0.85 -0.16 4.11% QoQ % -440.00% 171.43% -110.77% 2,266.67% 96.47% -431.25% - Horiz. % 106.25% -31.25% 43.75% -406.25% 18.75% 531.25% 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 0.0782 0.0497 0.0496 0.0503 0.0422 0.0409 0.0464 41.40% QoQ % 57.34% 0.20% -1.39% 19.19% 3.18% -11.85% - Horiz. % 168.53% 107.11% 106.90% 108.41% 90.95% 88.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.2000 0.1250 0.0300 0.0450 0.0550 0.0550 0.0600 -
P/RPS 105.76 59.27 14.20 8.30 14.19 10.72 13.60 290.08% QoQ % 78.44% 317.39% 71.08% -41.51% 32.37% -21.18% - Horiz. % 777.65% 435.81% 104.41% 61.03% 104.34% 78.82% 100.00%
P/EPS -99.37 172.60 -26.95 4.39 -137.84 -3.74 -21.00 180.53% QoQ % -157.57% 740.45% -713.90% 103.18% -3,585.56% 82.19% - Horiz. % 473.19% -821.90% 128.33% -20.90% 656.38% 17.81% 100.00%
EY -1.01 0.58 -3.71 22.77 -0.73 -26.73 -4.76 -64.26% QoQ % -274.14% 115.63% -116.29% 3,219.18% 97.27% -461.55% - Horiz. % 21.22% -12.18% 77.94% -478.36% 15.34% 561.55% 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 2.21 1.61 0.39 0.57 0.83 0.78 0.73 108.57% QoQ % 37.27% 312.82% -31.58% -31.33% 6.41% 6.85% - Horiz. % 302.74% 220.55% 53.42% 78.08% 113.70% 106.85% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 28/12/20 07/10/20 30/06/20 19/05/20 31/12/19 01/10/19 27/06/19 -
Price 0.2550 0.2250 0.0550 0.0450 0.0500 0.0550 0.0600 -
P/RPS 134.84 106.69 26.04 8.30 12.90 10.72 13.60 358.32% QoQ % 26.38% 309.72% 213.73% -35.66% 20.34% -21.18% - Horiz. % 991.47% 784.49% 191.47% 61.03% 94.85% 78.82% 100.00%
P/EPS -126.70 310.68 -49.41 4.39 -125.30 -3.74 -21.00 229.61% QoQ % -140.78% 728.78% -1,225.51% 103.50% -3,250.27% 82.19% - Horiz. % 603.33% -1,479.43% 235.29% -20.90% 596.67% 17.81% 100.00%
EY -0.79 0.32 -2.02 22.77 -0.80 -26.73 -4.76 -69.63% QoQ % -346.88% 115.84% -108.87% 2,946.25% 97.01% -461.55% - Horiz. % 16.60% -6.72% 42.44% -478.36% 16.81% 561.55% 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 2.81 2.90 0.71 0.57 0.76 0.78 0.73 144.61% QoQ % -3.10% 308.45% 24.56% -25.00% -2.56% 6.85% - Horiz. % 384.93% 397.26% 97.26% 78.08% 104.11% 106.85% 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 FY2020 quarter 31 Jan 2020.pdf 
