[INIX] YoY Cumulative Quarter Result on 2018-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/07/20 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,259 5,276 3,441 2,148 1,210 2,414 638 11.02% YoY % -76.14% 53.33% 60.20% 77.52% -49.88% 278.37% - Horiz. % 197.34% 826.96% 539.34% 336.68% 189.66% 378.37% 100.00%
PBT -439 -6,186 2,063 -655 -2,329 55 -1,967 -20.60% YoY % 92.90% -399.85% 414.96% 71.88% -4,334.55% 102.80% - Horiz. % 22.32% 314.49% -104.88% 33.30% 118.40% -2.80% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -439 -6,186 2,063 -655 -2,329 55 -1,967 -20.60% YoY % 92.90% -399.85% 414.96% 71.88% -4,334.55% 102.80% - Horiz. % 22.32% 314.49% -104.88% 33.30% 118.40% -2.80% 100.00%
NP to SH -304 -5,675 430 -449 -2,329 55 -1,967 -24.96% YoY % 94.64% -1,419.77% 195.77% 80.72% -4,334.55% 102.80% - Horiz. % 15.46% 288.51% -21.86% 22.83% 118.40% -2.80% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,698 11,462 1,378 2,803 3,539 2,359 2,605 -6.37% YoY % -85.19% 731.79% -50.84% -20.80% 50.02% -9.44% - Horiz. % 65.18% 440.00% 52.90% 107.60% 135.85% 90.56% 100.00%
Net Worth 23,174 19,061 3,904 6,375 33,063 7,686 7,156 19.81% YoY % 21.58% 388.25% -38.76% -80.72% 330.16% 7.40% - Horiz. % 323.82% 266.35% 54.55% 89.08% 462.00% 107.40% 100.00%
Dividend 31/07/20 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/20 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 23,174 19,061 3,904 6,375 33,063 7,686 7,156 19.81% YoY % 21.58% 388.25% -38.76% -80.72% 330.16% 7.40% - Horiz. % 323.82% 266.35% 54.55% 89.08% 462.00% 107.40% 100.00%
NOSH 298,255 271,140 37,903 44,027 415,892 137,500 139,503 12.40% YoY % 10.00% 615.35% -13.91% -89.41% 202.47% -1.44% - Horiz. % 213.80% 194.36% 27.17% 31.56% 298.12% 98.56% 100.00%
Ratio Analysis 31/07/20 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin -34.87 % -117.25 % 59.95 % -30.49 % -192.48 % 2.28 % -308.31 % -28.48% YoY % 70.26% -295.58% 296.62% 84.16% -8,542.11% 100.74% - Horiz. % 11.31% 38.03% -19.44% 9.89% 62.43% -0.74% 100.00%
ROE -1.31 % -29.77 % 11.01 % -7.04 % -7.04 % 0.72 % -27.49 % -37.39% YoY % 95.60% -370.39% 256.39% 0.00% -1,077.78% 102.62% - Horiz. % 4.77% 108.29% -40.05% 25.61% 25.61% -2.62% 100.00%
Per Share 31/07/20 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 0.42 1.95 9.08 4.88 0.29 1.76 0.46 -1.39% YoY % -78.46% -78.52% 86.07% 1,582.76% -83.52% 282.61% - Horiz. % 91.30% 423.91% 1,973.91% 1,060.87% 63.04% 382.61% 100.00%
EPS -0.10 -2.09 1.80 -2.71 -0.56 0.04 -1.41 -33.44% YoY % 95.22% -216.11% 166.42% -383.93% -1,500.00% 102.84% - Horiz. % 7.09% 148.23% -127.66% 192.20% 39.72% -2.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0777 0.0703 0.1030 0.1448 0.0795 0.0559 0.0513 6.59% YoY % 10.53% -31.75% -28.87% 82.14% 42.22% 8.97% - Horiz. % 151.46% 137.04% 200.78% 282.26% 154.97% 108.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 466,603 31/07/20 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 0.27 1.13 0.74 0.46 0.26 0.52 0.14 10.63% YoY % -76.11% 52.70% 60.87% 76.92% -50.00% 271.43% - Horiz. % 192.86% 807.14% 528.57% 328.57% 185.71% 371.43% 100.00%
EPS -0.07 -1.22 0.09 -0.10 -0.50 0.01 -0.42 -24.09% YoY % 94.26% -1,455.56% 190.00% 80.00% -5,100.00% 102.38% - Horiz. % 16.67% 290.48% -21.43% 23.81% 119.05% -2.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0497 0.0409 0.0084 0.0137 0.0709 0.0165 0.0153 19.87% YoY % 21.52% 386.90% -38.69% -80.68% 329.70% 7.84% - Horiz. % 324.84% 267.32% 54.90% 89.54% 463.40% 107.84% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 30/07/20 31/07/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.1250 0.0550 0.1000 0.0800 0.0600 0.1650 0.1950 -
P/RPS 29.61 2.83 1.10 1.64 20.62 9.40 42.64 -5.45% YoY % 946.29% 157.27% -32.93% -92.05% 119.36% -77.95% - Horiz. % 69.44% 6.64% 2.58% 3.85% 48.36% 22.05% 100.00%
P/EPS -122.64 -2.63 8.81 -7.84 -10.71 412.50 -13.83 39.89% YoY % -4,563.12% -129.85% 212.37% 26.80% -102.60% 3,082.65% - Horiz. % 886.77% 19.02% -63.70% 56.69% 77.44% -2,982.65% 100.00%
EY -0.82 -38.05 11.34 -12.75 -9.33 0.24 -7.23 -28.45% YoY % 97.84% -435.54% 188.94% -36.66% -3,987.50% 103.32% - Horiz. % 11.34% 526.28% -156.85% 176.35% 129.05% -3.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.61 0.78 0.97 0.55 0.75 2.95 3.80 -12.37% YoY % 106.41% -19.59% 76.36% -26.67% -74.58% -22.37% - Horiz. % 42.37% 20.53% 25.53% 14.47% 19.74% 77.63% 100.00%
Price Multiplier on Announcement Date 31/07/20 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 07/10/20 01/10/19 29/03/18 04/04/17 31/03/16 30/03/15 31/03/14 -
Price 0.2250 0.0550 0.0700 0.0900 0.0500 0.1700 0.1950 -
P/RPS 53.30 2.83 0.77 1.84 17.19 9.68 42.64 3.49% YoY % 1,783.39% 267.53% -58.15% -89.30% 77.58% -77.30% - Horiz. % 125.00% 6.64% 1.81% 4.32% 40.31% 22.70% 100.00%
P/EPS -220.75 -2.63 6.17 -8.83 -8.93 425.00 -13.83 53.13% YoY % -8,293.54% -142.63% 169.88% 1.12% -102.10% 3,173.03% - Horiz. % 1,596.17% 19.02% -44.61% 63.85% 64.57% -3,073.03% 100.00%
EY -0.45 -38.05 16.21 -11.33 -11.20 0.24 -7.23 -34.76% YoY % 98.82% -334.73% 243.07% -1.16% -4,766.67% 103.32% - Horiz. % 6.22% 526.28% -224.20% 156.71% 154.91% -3.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.90 0.78 0.68 0.62 0.63 3.04 3.80 -4.07% YoY % 271.79% 14.71% 9.68% -1.59% -79.28% -20.00% - Horiz. % 76.32% 20.53% 17.89% 16.32% 16.58% 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-FY18Q2 290318.pdf 
