Highlights

[INARI] QoQ Cumulative Quarter Result on 2011-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     28.05%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 138,976 95,138 48,348 119,624 76,962 41,136 0 -
  QoQ % 46.08% 96.78% -59.58% 55.43% 87.09% 0.00% -
  Horiz. % 337.85% 231.28% 117.53% 290.80% 187.09% 100.00% -
PBT 16,459 11,731 4,699 20,484 15,224 12,177 0 -
  QoQ % 40.30% 149.65% -77.06% 34.55% 25.02% 0.00% -
  Horiz. % 135.16% 96.34% 38.59% 168.22% 125.02% 100.00% -
Tax -2,304 -1,584 -740 -1,725 -574 -163 0 -
  QoQ % -45.45% -114.05% 57.10% -200.52% -252.15% 0.00% -
  Horiz. % 1,413.50% 971.78% 453.99% 1,058.28% 352.15% 100.00% -
NP 14,155 10,147 3,959 18,759 14,650 12,014 0 -
  QoQ % 39.50% 156.30% -78.90% 28.05% 21.94% 0.00% -
  Horiz. % 117.82% 84.46% 32.95% 156.14% 121.94% 100.00% -
NP to SH 14,405 10,147 3,959 18,759 14,650 12,014 0 -
  QoQ % 41.96% 156.30% -78.90% 28.05% 21.94% 0.00% -
  Horiz. % 119.90% 84.46% 32.95% 156.14% 121.94% 100.00% -
Tax Rate 14.00 % 13.50 % 15.75 % 8.42 % 3.77 % 1.34 % - % -
  QoQ % 3.70% -14.29% 87.05% 123.34% 181.34% 0.00% -
  Horiz. % 1,044.78% 1,007.46% 1,175.37% 628.36% 281.34% 100.00% -
Total Cost 124,821 84,991 44,389 100,865 62,312 29,122 0 -
  QoQ % 46.86% 91.47% -55.99% 61.87% 113.97% 0.00% -
  Horiz. % 428.61% 291.84% 152.42% 346.35% 213.97% 100.00% -
Net Worth 81,388 72,557 71,230 30,539 24,054 - - -
  QoQ % 12.17% 1.86% 133.24% 26.96% 0.00% 0.00% -
  Horiz. % 338.35% 301.64% 296.12% 126.96% 100.00% - -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 6,547 3,902 1,915 - - - - -
  QoQ % 67.77% 103.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 341.80% 203.73% 100.00% - - - -
Div Payout % 45.45 % 38.46 % 48.39 % - % - % - % - % -
  QoQ % 18.17% -20.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.92% 79.48% 100.00% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 81,388 72,557 71,230 30,539 24,054 - - -
  QoQ % 12.17% 1.86% 133.24% 26.96% 0.00% 0.00% -
  Horiz. % 338.35% 301.64% 296.12% 126.96% 100.00% - -
NOSH 327,386 325,224 319,274 167,341 144,906 106,224 - -
  QoQ % 0.66% 1.86% 90.79% 15.48% 36.41% 0.00% -
  Horiz. % 308.20% 306.17% 300.57% 157.54% 136.41% 100.00% -
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.19 % 10.67 % 8.19 % 15.68 % 19.04 % 29.21 % - % -
  QoQ % -4.50% 30.28% -47.77% -17.65% -34.82% 0.00% -
  Horiz. % 34.89% 36.53% 28.04% 53.68% 65.18% 100.00% -
ROE 17.70 % 13.98 % 5.56 % 61.42 % 60.90 % - % - % -
  QoQ % 26.61% 151.44% -90.95% 0.85% 0.00% 0.00% -
  Horiz. % 29.06% 22.96% 9.13% 100.85% 100.00% - -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.45 29.25 15.14 71.48 53.11 38.73 - -
  QoQ % 45.13% 93.20% -78.82% 34.59% 37.13% 0.00% -
  Horiz. % 109.60% 75.52% 39.09% 184.56% 137.13% 100.00% -
EPS 4.40 3.12 1.24 11.21 10.11 11.31 0.00 -
  QoQ % 41.03% 151.61% -88.94% 10.88% -10.61% 0.00% -
  Horiz. % 38.90% 27.59% 10.96% 99.12% 89.39% 100.00% -
DPS 2.00 1.20 0.60 0.00 0.00 0.00 0.00 -
  QoQ % 66.67% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 200.00% 100.00% - - - -
NAPS 0.2486 0.2231 0.2231 0.1825 0.1660 - - -
  QoQ % 11.43% 0.00% 22.25% 9.94% 0.00% 0.00% -
  Horiz. % 149.76% 134.40% 134.40% 109.94% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,190,429
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.36 2.98 1.52 3.75 2.41 1.29 - -
  QoQ % 46.31% 96.05% -59.47% 55.60% 86.82% 0.00% -
  Horiz. % 337.98% 231.01% 117.83% 290.70% 186.82% 100.00% -
EPS 0.45 0.32 0.12 0.59 0.46 0.38 0.00 -
  QoQ % 40.62% 166.67% -79.66% 28.26% 21.05% 0.00% -
  Horiz. % 118.42% 84.21% 31.58% 155.26% 121.05% 100.00% -
DPS 0.21 0.12 0.06 0.00 0.00 0.00 0.00 -
  QoQ % 75.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 350.00% 200.00% 100.00% - - - -
NAPS 0.0255 0.0227 0.0223 0.0096 0.0075 - - -
  QoQ % 12.33% 1.79% 132.29% 28.00% 0.00% 0.00% -
  Horiz. % 340.00% 302.67% 297.33% 128.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 - - - - -
Price 0.3800 0.3800 0.3600 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.90 1.30 2.38 0.00 0.00 0.00 0.00 -
  QoQ % -30.77% -45.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.82% 54.62% 100.00% - - - -
P/EPS 8.64 12.18 29.03 0.00 0.00 0.00 0.00 -
  QoQ % -29.06% -58.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.76% 41.96% 100.00% - - - -
EY 11.58 8.21 3.44 0.00 0.00 0.00 0.00 -
  QoQ % 41.05% 138.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 336.63% 238.66% 100.00% - - - -
DY 5.26 3.16 1.67 0.00 0.00 0.00 0.00 -
  QoQ % 66.46% 89.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 314.97% 189.22% 100.00% - - - -
P/NAPS 1.53 1.70 1.61 0.00 0.00 0.00 0.00 -
  QoQ % -10.00% 5.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.03% 105.59% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 24/11/11 25/08/11 - - - -
Price 0.3650 0.3700 0.3700 0.4250 0.0000 0.0000 0.0000 -
P/RPS 0.86 1.26 2.44 0.59 0.00 0.00 0.00 -
  QoQ % -31.75% -48.36% 313.56% 0.00% 0.00% 0.00% -
  Horiz. % 145.76% 213.56% 413.56% 100.00% - - -
P/EPS 8.30 11.86 29.84 3.79 0.00 0.00 0.00 -
  QoQ % -30.02% -60.25% 687.34% 0.00% 0.00% 0.00% -
  Horiz. % 219.00% 312.93% 787.34% 100.00% - - -
EY 12.05 8.43 3.35 26.38 0.00 0.00 0.00 -
  QoQ % 42.94% 151.64% -87.30% 0.00% 0.00% 0.00% -
  Horiz. % 45.68% 31.96% 12.70% 100.00% - - -
DY 5.48 3.24 1.62 0.00 0.00 0.00 0.00 -
  QoQ % 69.14% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 338.27% 200.00% 100.00% - - - -
P/NAPS 1.47 1.66 1.66 2.33 0.00 0.00 0.00 -
  QoQ % -11.45% 0.00% -28.76% 0.00% 0.00% 0.00% -
  Horiz. % 63.09% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers