Highlights

[INARI] QoQ Annualized Quarter Result on 2011-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 14-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -18.71%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 190,276 193,392 119,624 102,616 82,272 0 0 -
  QoQ % -1.61% 61.67% 16.57% 24.73% 0.00% 0.00% -
  Horiz. % 231.28% 235.06% 145.40% 124.73% 100.00% - -
PBT 23,462 18,796 20,484 20,298 24,354 0 0 -
  QoQ % 24.82% -8.24% 0.91% -16.65% 0.00% 0.00% -
  Horiz. % 96.34% 77.18% 84.11% 83.35% 100.00% - -
Tax -3,168 -2,960 -1,725 -765 -326 0 0 -
  QoQ % -7.03% -71.59% -125.39% -134.76% 0.00% 0.00% -
  Horiz. % 971.78% 907.98% 529.14% 234.76% 100.00% - -
NP 20,294 15,836 18,759 19,533 24,028 0 0 -
  QoQ % 28.15% -15.58% -3.96% -18.71% 0.00% 0.00% -
  Horiz. % 84.46% 65.91% 78.07% 81.29% 100.00% - -
NP to SH 20,294 15,836 18,759 19,533 24,028 0 0 -
  QoQ % 28.15% -15.58% -3.96% -18.71% 0.00% 0.00% -
  Horiz. % 84.46% 65.91% 78.07% 81.29% 100.00% - -
Tax Rate 13.50 % 15.75 % 8.42 % 3.77 % 1.34 % - % - % -
  QoQ % -14.29% 87.05% 123.34% 181.34% 0.00% 0.00% -
  Horiz. % 1,007.46% 1,175.37% 628.36% 281.34% 100.00% - -
Total Cost 169,982 177,556 100,865 83,082 58,244 0 0 -
  QoQ % -4.27% 76.03% 21.40% 42.65% 0.00% 0.00% -
  Horiz. % 291.84% 304.85% 173.18% 142.65% 100.00% - -
Net Worth 72,557 71,230 30,539 24,054 - - - -
  QoQ % 1.86% 133.24% 26.96% 0.00% 0.00% 0.00% -
  Horiz. % 301.64% 296.12% 126.96% 100.00% - - -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,805 7,662 - - - - - -
  QoQ % 1.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.86% 100.00% - - - - -
Div Payout % 38.46 % 48.39 % - % - % - % - % - % -
  QoQ % -20.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.48% 100.00% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 72,557 71,230 30,539 24,054 - - - -
  QoQ % 1.86% 133.24% 26.96% 0.00% 0.00% 0.00% -
  Horiz. % 301.64% 296.12% 126.96% 100.00% - - -
NOSH 325,224 319,274 167,341 144,906 106,224 - - -
  QoQ % 1.86% 90.79% 15.48% 36.41% 0.00% 0.00% -
  Horiz. % 306.17% 300.57% 157.54% 136.41% 100.00% - -
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.67 % 8.19 % 15.68 % 19.04 % 29.21 % - % - % -
  QoQ % 30.28% -47.77% -17.65% -34.82% 0.00% 0.00% -
  Horiz. % 36.53% 28.04% 53.68% 65.18% 100.00% - -
ROE 27.97 % 22.23 % 61.42 % 81.20 % - % - % - % -
  QoQ % 25.82% -63.81% -24.36% 0.00% 0.00% 0.00% -
  Horiz. % 34.45% 27.38% 75.64% 100.00% - - -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.51 60.57 71.48 70.82 77.45 - - -
  QoQ % -3.40% -15.26% 0.93% -8.56% 0.00% 0.00% -
  Horiz. % 75.55% 78.21% 92.29% 91.44% 100.00% - -
EPS 6.24 4.96 11.21 13.48 22.62 0.00 0.00 -
  QoQ % 25.81% -55.75% -16.84% -40.41% 0.00% 0.00% -
  Horiz. % 27.59% 21.93% 49.56% 59.59% 100.00% - -
DPS 2.40 2.40 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.2231 0.2231 0.1825 0.1660 - - 0.0000 -
  QoQ % 0.00% 22.25% 9.94% 0.00% 0.00% 0.00% -
  Horiz. % 134.40% 134.40% 109.94% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 3,193,150
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.96 6.06 3.75 3.21 2.58 - - -
  QoQ % -1.65% 61.60% 16.82% 24.42% 0.00% 0.00% -
  Horiz. % 231.01% 234.88% 145.35% 124.42% 100.00% - -
EPS 0.64 0.50 0.59 0.61 0.75 0.00 0.00 -
  QoQ % 28.00% -15.25% -3.28% -18.67% 0.00% 0.00% -
  Horiz. % 85.33% 66.67% 78.67% 81.33% 100.00% - -
DPS 0.24 0.24 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.0227 0.0223 0.0096 0.0075 - - 0.0000 -
  QoQ % 1.79% 132.29% 28.00% 0.00% 0.00% 0.00% -
  Horiz. % 302.67% 297.33% 128.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 - - - - - -
Price 0.3800 0.3600 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.65 0.59 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 10.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.17% 100.00% - - - - -
P/EPS 6.09 7.26 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -16.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.88% 100.00% - - - - -
EY 16.42 13.78 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 19.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.16% 100.00% - - - - -
DY 6.32 6.67 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -5.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.75% 100.00% - - - - -
P/NAPS 1.70 1.61 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 5.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.59% 100.00% - - - - -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 25/08/11 - - - - -
Price 0.3700 0.3700 0.4250 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.63 0.61 0.59 0.00 0.00 0.00 0.00 -
  QoQ % 3.28% 3.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.78% 103.39% 100.00% - - - -
P/EPS 5.93 7.46 3.79 0.00 0.00 0.00 0.00 -
  QoQ % -20.51% 96.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.46% 196.83% 100.00% - - - -
EY 16.86 13.41 26.38 0.00 0.00 0.00 0.00 -
  QoQ % 25.73% -49.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.91% 50.83% 100.00% - - - -
DY 6.49 6.49 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
P/NAPS 1.66 1.66 2.33 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -28.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.24% 71.24% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers