[INIX] QoQ Quarter Result on 2018-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 1,391 1,161 1,302 1,422 3,028 2,978 2,579 -33.82% QoQ % 19.81% -10.83% -8.44% -53.04% 1.68% 15.47% - Horiz. % 53.94% 45.02% 50.48% 55.14% 117.41% 115.47% 100.00%
PBT -4,075 -1,077 -88 -946 -18,170 -34 2,804 - QoQ % -278.37% -1,123.86% 90.70% 94.79% -53,341.18% -101.21% - Horiz. % -145.33% -38.41% -3.14% -33.74% -648.00% -1.21% 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 -4,075 -1,077 -88 -946 -18,170 -34 2,804 - QoQ % -278.37% -1,123.86% 90.70% 94.79% -53,341.18% -101.21% - Horiz. % -145.33% -38.41% -3.14% -33.74% -648.00% -1.21% 100.00%
NP to SH -3,986 -752 4 -941 -18,170 -206 974 - QoQ % -430.05% -18,900.00% 100.43% 94.82% -8,720.39% -121.15% - Horiz. % -409.24% -77.21% 0.41% -96.61% -1,865.50% -21.15% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,466 2,238 1,390 2,368 21,198 3,012 -225 - QoQ % 144.24% 61.01% -41.30% -88.83% 603.78% 1,438.67% - Horiz. % -2,429.33% -994.67% -617.78% -1,052.44% -9,421.33% -1,338.67% 100.00%
Net Worth 19,061 21,630 22,001 21,975 15,548 25,564 3,904 188.64% QoQ % -11.88% -1.69% 0.12% 41.33% -39.18% 554.82% - Horiz. % 488.25% 554.05% 563.55% 562.89% 398.27% 654.82% 100.00%
Dividend 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 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 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 19,061 21,630 22,001 21,975 15,548 25,564 3,904 188.64% QoQ % -11.88% -1.69% 0.12% 41.33% -39.18% 554.82% - Horiz. % 488.25% 554.05% 563.55% 562.89% 398.27% 654.82% 100.00%
NOSH 271,140 263,140 259,140 259,140 259,140 255,640 37,903 272.60% QoQ % 3.04% 1.54% 0.00% 0.00% 1.37% 574.46% - Horiz. % 715.35% 694.25% 683.69% 683.69% 683.69% 674.46% 100.00%
Ratio Analysis 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin -292.95 % -92.76 % -6.76 % -66.53 % -600.07 % -1.14 % 108.72 % - QoQ % -215.82% -1,272.19% 89.84% 88.91% -52,537.72% -101.05% - Horiz. % -269.45% -85.32% -6.22% -61.19% -551.94% -1.05% 100.00%
ROE -20.91 % -3.48 % 0.02 % -4.28 % -116.86 % -0.81 % 24.95 % - QoQ % -500.86% -17,500.00% 100.47% 96.34% -14,327.16% -103.25% - Horiz. % -83.81% -13.95% 0.08% -17.15% -468.38% -3.25% 100.00%
Per Share 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 0.51 0.44 0.50 0.55 1.17 1.16 6.80 -82.30% QoQ % 15.91% -12.00% -9.09% -52.99% 0.86% -82.94% - Horiz. % 7.50% 6.47% 7.35% 8.09% 17.21% 17.06% 100.00%
EPS -1.47 -0.29 0.00 -0.36 -5.99 -0.08 4.07 - QoQ % -406.90% 0.00% 0.00% 93.99% -7,387.50% -101.97% - Horiz. % -36.12% -7.13% 0.00% -8.85% -147.17% -1.97% 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 0.0703 0.0822 0.0849 0.0848 0.0600 0.1000 0.1030 -22.53% QoQ % -14.48% -3.18% 0.12% 41.33% -40.00% -2.91% - Horiz. % 68.25% 79.81% 82.43% 82.33% 58.25% 97.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 466,603 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 0.30 0.25 0.28 0.30 0.65 0.64 0.55 -33.32% QoQ % 20.00% -10.71% -6.67% -53.85% 1.56% 16.36% - Horiz. % 54.55% 45.45% 50.91% 54.55% 118.18% 116.36% 100.00%
EPS -0.85 -0.16 0.00 -0.20 -3.89 -0.04 0.21 - QoQ % -431.25% 0.00% 0.00% 94.86% -9,625.00% -119.05% - Horiz. % -404.76% -76.19% 0.00% -95.24% -1,852.38% -19.05% 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 0.0409 0.0464 0.0472 0.0471 0.0333 0.0548 0.0084 188.11% QoQ % -11.85% -1.69% 0.21% 41.44% -39.23% 552.38% - Horiz. % 486.90% 552.38% 561.90% 560.71% 396.43% 652.38% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.0550 0.0600 0.1000 0.0700 0.0650 0.0800 0.1000 -
P/RPS 10.72 13.60 19.90 12.76 5.56 6.87 1.47 277.43% QoQ % -21.18% -31.66% 55.96% 129.50% -19.07% 367.35% - Horiz. % 729.25% 925.17% 1,353.74% 868.03% 378.23% 467.35% 100.00%
P/EPS -3.74 -21.00 6,478.52 -19.28 -0.93 -99.28 3.89 - QoQ % 82.19% -100.32% 33,702.28% -1,973.12% 99.06% -2,652.19% - Horiz. % -96.14% -539.85% 166,542.94% -495.63% -23.91% -2,552.19% 100.00%
EY -26.73 -4.76 0.02 -5.19 -107.87 -1.01 25.70 - QoQ % -461.55% -23,900.00% 100.39% 95.19% -10,580.20% -103.93% - Horiz. % -104.01% -18.52% 0.08% -20.19% -419.73% -3.93% 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 0.78 0.73 1.18 0.83 1.08 0.80 0.97 -13.56% QoQ % 6.85% -38.14% 42.17% -23.15% 35.00% -17.53% - Horiz. % 80.41% 75.26% 121.65% 85.57% 111.34% 82.47% 100.00%
Price Multiplier on Announcement Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 01/10/19 27/06/19 29/03/19 31/12/18 23/10/18 29/08/18 29/03/18 -
Price 0.0550 0.0600 0.0750 0.0850 0.0750 0.0950 0.0700 -
P/RPS 10.72 13.60 14.93 15.49 6.42 8.16 1.03 378.74% QoQ % -21.18% -8.91% -3.62% 141.28% -21.32% 692.23% - Horiz. % 1,040.78% 1,320.39% 1,449.51% 1,503.88% 623.30% 792.23% 100.00%
P/EPS -3.74 -21.00 4,858.89 -23.41 -1.07 -117.89 2.72 - QoQ % 82.19% -100.43% 20,855.62% -2,087.85% 99.09% -4,434.19% - Horiz. % -137.50% -772.06% 178,635.67% -860.66% -39.34% -4,334.19% 100.00%
EY -26.73 -4.76 0.02 -4.27 -93.49 -0.85 36.71 - QoQ % -461.55% -23,900.00% 100.47% 95.43% -10,898.82% -102.32% - Horiz. % -72.81% -12.97% 0.05% -11.63% -254.67% -2.32% 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 0.78 0.73 0.88 1.00 1.25 0.95 0.68 9.61% QoQ % 6.85% -17.05% -12.00% -20.00% 31.58% 39.71% - Horiz. % 114.71% 107.35% 129.41% 147.06% 183.82% 139.71% 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-FY19Q1 27-12-2018.pdf 
