[INIX] YoY TTM Result on 2016-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 5,276 6,527 4,676 4,026 6,725 4,225 4,160 3.72% YoY % -19.17% 39.59% 16.15% -40.13% 59.17% 1.56% - Horiz. % 126.83% 156.90% 112.40% 96.78% 161.66% 101.56% 100.00%
PBT -6,186 -6,150 -3,064 -2,426 648 -927 -853 35.65% YoY % -0.59% -100.72% -26.30% -474.38% 169.90% -8.68% - Horiz. % 725.21% 720.98% 359.20% 284.41% -75.97% 108.68% 100.00%
Tax 0 0 -7 -3 0 0 0 - YoY % 0.00% 0.00% -133.33% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% 233.33% 100.00% - - -
NP -6,186 -6,150 -3,071 -2,429 648 -927 -853 35.65% YoY % -0.59% -100.26% -26.43% -474.85% 169.90% -8.68% - Horiz. % 725.21% 720.98% 360.02% 284.76% -75.97% 108.68% 100.00%
NP to SH -5,675 -7,980 -3,223 -2,429 648 -927 -853 33.86% YoY % 28.88% -147.60% -32.69% -474.85% 169.90% -8.68% - Horiz. % 665.30% 935.52% 377.84% 284.76% -75.97% 108.68% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 11,462 12,677 7,747 6,455 6,077 5,152 5,013 13.57% YoY % -9.58% 63.64% 20.02% 6.22% 17.95% 2.77% - Horiz. % 228.65% 252.88% 154.54% 128.77% 121.22% 102.77% 100.00%
Net Worth 19,061 3,904 6,375 33,417 7,731 7,093 5,957 19.60% YoY % 388.25% -38.76% -80.92% 332.25% 8.98% 19.08% - Horiz. % 319.98% 65.54% 107.02% 560.98% 129.78% 119.08% 100.00%
Dividend 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 0 0 0 0 0 0 0 - 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 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 19,061 3,904 6,375 33,417 7,731 7,093 5,957 19.60% YoY % 388.25% -38.76% -80.92% 332.25% 8.98% 19.08% - Horiz. % 319.98% 65.54% 107.02% 560.98% 129.78% 119.08% 100.00%
NOSH 271,140 37,903 44,027 420,344 138,301 138,281 115,000 14.11% YoY % 615.35% -13.91% -89.53% 203.93% 0.01% 20.24% - Horiz. % 235.77% 32.96% 38.28% 365.52% 120.26% 120.24% 100.00%
Ratio Analysis 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin -117.25 % -94.22 % -65.68 % -60.33 % 9.64 % -21.94 % -20.50 % 30.78% YoY % -24.44% -43.45% -8.87% -725.83% 143.94% -7.02% - Horiz. % 571.95% 459.61% 320.39% 294.29% -47.02% 107.02% 100.00%
ROE -29.77 % -204.41 % -50.56 % -7.27 % 8.38 % -13.07 % -14.32 % 11.92% YoY % 85.44% -304.29% -595.46% -186.75% 164.12% 8.73% - Horiz. % 207.89% 1,427.44% 353.07% 50.77% -58.52% 91.27% 100.00%
Per Share 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 1.95 17.22 10.62 0.96 4.86 3.06 3.62 -9.08% YoY % -88.68% 62.15% 1,006.25% -80.25% 58.82% -15.47% - Horiz. % 53.87% 475.69% 293.37% 26.52% 134.25% 84.53% 100.00%
EPS -2.09 -21.05 -7.32 -0.58 0.47 -0.67 -0.74 17.32% YoY % 90.07% -187.57% -1,162.07% -223.40% 170.15% 9.46% - Horiz. % 282.43% 2,844.59% 989.19% 78.38% -63.51% 90.54% 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 0.0703 0.1030 0.1448 0.0795 0.0559 0.0513 0.0518 4.81% YoY % -31.75% -28.87% 82.14% 42.22% 8.97% -0.97% - Horiz. % 135.71% 198.84% 279.54% 153.47% 107.92% 99.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 466,603 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 1.13 1.40 1.00 0.86 1.44 0.91 0.89 3.74% YoY % -19.29% 40.00% 16.28% -40.28% 58.24% 2.25% - Horiz. % 126.97% 157.30% 112.36% 96.63% 161.80% 102.25% 100.00%
EPS -1.22 -1.71 -0.69 -0.52 0.14 -0.20 -0.18 34.24% YoY % 28.65% -147.83% -32.69% -471.43% 170.00% -11.11% - Horiz. % 677.78% 950.00% 383.33% 288.89% -77.78% 111.11% 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 0.0409 0.0084 0.0137 0.0716 0.0166 0.0152 0.0128 19.57% YoY % 386.90% -38.69% -80.87% 331.33% 9.21% 18.75% - Horiz. % 319.53% 65.62% 107.03% 559.38% 129.69% 118.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/07/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.0550 0.1000 0.0800 0.0600 0.1650 0.1950 0.1450 -
P/RPS 2.83 0.58 0.75 6.26 3.39 6.38 4.01 -5.22% YoY % 387.93% -22.67% -88.02% 84.66% -46.87% 59.10% - Horiz. % 70.57% 14.46% 18.70% 156.11% 84.54% 159.10% 100.00%
P/EPS -2.63 -0.47 -1.09 -10.38 35.22 -29.09 -19.55 -26.56% YoY % -459.57% 56.88% 89.50% -129.47% 221.07% -48.80% - Horiz. % 13.45% 2.40% 5.58% 53.09% -180.15% 148.80% 100.00%
EY -38.05 -210.54 -91.51 -9.63 2.84 -3.44 -5.12 36.16% YoY % 81.93% -130.07% -850.26% -439.08% 182.56% 32.81% - Horiz. % 743.16% 4,112.11% 1,787.30% 188.09% -55.47% 67.19% 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 0.78 0.97 0.55 0.75 2.95 3.80 2.80 -17.85% YoY % -19.59% 76.36% -26.67% -74.58% -22.37% 35.71% - Horiz. % 27.86% 34.64% 19.64% 26.79% 105.36% 135.71% 100.00%
Price Multiplier on Announcement Date 31/07/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 01/10/19 29/03/18 04/04/17 31/03/16 30/03/15 31/03/14 26/03/13 -
Price 0.0550 0.0700 0.0900 0.0500 0.1700 0.1950 0.1500 -
P/RPS 2.83 0.41 0.85 5.22 3.50 6.38 4.15 -5.72% YoY % 590.24% -51.76% -83.72% 49.14% -45.14% 53.73% - Horiz. % 68.19% 9.88% 20.48% 125.78% 84.34% 153.73% 100.00%
P/EPS -2.63 -0.33 -1.23 -8.65 36.28 -29.09 -20.22 -26.94% YoY % -696.97% 73.17% 85.78% -123.84% 224.72% -43.87% - Horiz. % 13.01% 1.63% 6.08% 42.78% -179.43% 143.87% 100.00%
EY -38.05 -300.77 -81.34 -11.56 2.76 -3.44 -4.94 36.91% YoY % 87.35% -269.77% -603.63% -518.84% 180.23% 30.36% - Horiz. % 770.24% 6,088.46% 1,646.56% 234.01% -55.87% 69.64% 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 0.78 0.68 0.62 0.63 3.04 3.80 2.90 -18.30% YoY % 14.71% 9.68% -1.59% -79.28% -20.00% 31.03% - Horiz. % 26.90% 23.45% 21.38% 21.72% 104.83% 131.03% 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-FY16Q2.pdf 
