[INARI] QoQ Quarter Result on 2011-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 43,838 46,790 48,348 42,661 35,826 41,136 0 - QoQ % -6.31% -3.22% 13.33% 19.08% -12.91% 0.00% - Horiz. % 106.57% 113.74% 117.53% 103.71% 87.09% 100.00% -
PBT 4,729 7,032 4,699 5,261 3,045 12,177 0 - QoQ % -32.75% 49.65% -10.68% 72.78% -74.99% 0.00% - Horiz. % 38.84% 57.75% 38.59% 43.20% 25.01% 100.00% -
Tax -720 -844 -740 -1,151 -411 -163 0 - QoQ % 14.69% -14.05% 35.71% -180.05% -152.15% 0.00% - Horiz. % 441.72% 517.79% 453.99% 706.14% 252.15% 100.00% -
NP 4,009 6,188 3,959 4,110 2,634 12,014 0 - QoQ % -35.21% 56.30% -3.67% 56.04% -78.08% 0.00% - Horiz. % 33.37% 51.51% 32.95% 34.21% 21.92% 100.00% -
NP to SH 4,259 6,188 3,959 4,110 2,634 12,014 0 - QoQ % -31.17% 56.30% -3.67% 56.04% -78.08% 0.00% - Horiz. % 35.45% 51.51% 32.95% 34.21% 21.92% 100.00% -
Tax Rate 15.23 % 12.00 % 15.75 % 21.88 % 13.50 % 1.34 % - % - QoQ % 26.92% -23.81% -28.02% 62.07% 907.46% 0.00% - Horiz. % 1,136.57% 895.52% 1,175.37% 1,632.84% 1,007.46% 100.00% -
Total Cost 39,829 40,602 44,389 38,551 33,192 29,122 0 - QoQ % -1.90% -8.53% 15.14% 16.15% 13.98% 0.00% - Horiz. % 136.77% 139.42% 152.42% 132.38% 113.98% 100.00% -
Net Worth 81,445 72,660 71,230 30,490 24,024 - - - QoQ % 12.09% 2.01% 133.61% 26.92% 0.00% 0.00% - Horiz. % 339.01% 302.44% 296.49% 126.92% 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 2,620 1,954 1,915 - - - - - QoQ % 34.12% 2.01% 0.00% 0.00% 0.00% 0.00% - Horiz. % 136.82% 102.01% 100.00% - - - -
Div Payout % 61.54 % 31.58 % 48.39 % - % - % - % - % - QoQ % 94.87% -34.74% 0.00% 0.00% 0.00% 0.00% - Horiz. % 127.18% 65.26% 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 81,445 72,660 71,230 30,490 24,024 - - - QoQ % 12.09% 2.01% 133.61% 26.92% 0.00% 0.00% - Horiz. % 339.01% 302.44% 296.49% 126.92% 100.00% - -
NOSH 327,615 325,684 319,274 167,073 144,725 106,224 - - QoQ % 0.59% 2.01% 91.10% 15.44% 36.24% 0.00% - Horiz. % 308.42% 306.60% 300.57% 157.28% 136.24% 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 9.15 % 13.23 % 8.19 % 9.63 % 7.35 % 29.21 % - % - QoQ % -30.84% 61.54% -14.95% 31.02% -74.84% 0.00% - Horiz. % 31.32% 45.29% 28.04% 32.97% 25.16% 100.00% -
ROE 5.23 % 8.52 % 5.56 % 13.48 % 10.96 % - % - % - QoQ % -38.62% 53.24% -58.75% 22.99% 0.00% 0.00% - Horiz. % 47.72% 77.74% 50.73% 122.99% 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 13.38 14.37 15.14 25.53 24.75 38.73 - - QoQ % -6.89% -5.09% -40.70% 3.15% -36.10% 0.00% - Horiz. % 34.55% 37.10% 39.09% 65.92% 63.90% 100.00% -
EPS 1.30 1.90 1.24 2.46 1.82 11.31 0.00 - QoQ % -31.58% 53.23% -49.59% 35.16% -83.91% 0.00% - Horiz. % 11.49% 16.80% 10.96% 21.75% 16.09% 100.00% -
DPS 0.80 0.60 0.60 0.00 0.00 0.00 0.00 - QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 100.00% 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 - 3,305,434 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.33 1.42 1.46 1.29 1.08 1.24 - - QoQ % -6.34% -2.74% 13.18% 19.44% -12.90% 0.00% - Horiz. % 107.26% 114.52% 117.74% 104.03% 87.10% 100.00% -
EPS 0.13 0.19 0.12 0.12 0.08 0.36 0.00 - QoQ % -31.58% 58.33% 0.00% 50.00% -77.78% 0.00% - Horiz. % 36.11% 52.78% 33.33% 33.33% 22.22% 100.00% -
DPS 0.08 0.06 0.06 0.00 0.00 0.00 0.00 - QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 100.00% 100.00% - - - -
NAPS 0.0246 0.0220 0.0215 0.0092 0.0073 - - - QoQ % 11.82% 2.33% 133.70% 26.03% 0.00% 0.00% - Horiz. % 336.99% 301.37% 294.52% 126.03% 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 2.84 2.65 2.38 0.00 0.00 0.00 0.00 - QoQ % 7.17% 11.34% 0.00% 0.00% 0.00% 0.00% - Horiz. % 119.33% 111.34% 100.00% - - - -
P/EPS 29.23 20.00 29.03 0.00 0.00 0.00 0.00 - QoQ % 46.15% -31.11% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.69% 68.89% 100.00% - - - -
EY 3.42 5.00 3.44 0.00 0.00 0.00 0.00 - QoQ % -31.60% 45.35% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.42% 145.35% 100.00% - - - -
DY 2.11 1.58 1.67 0.00 0.00 0.00 0.00 - QoQ % 33.54% -5.39% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.35% 94.61% 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 2.73 2.58 2.44 1.66 0.00 0.00 0.00 - QoQ % 5.81% 5.74% 46.99% 0.00% 0.00% 0.00% - Horiz. % 164.46% 155.42% 146.99% 100.00% - - -
P/EPS 28.08 19.47 29.84 17.28 0.00 0.00 0.00 - QoQ % 44.22% -34.75% 72.69% 0.00% 0.00% 0.00% - Horiz. % 162.50% 112.67% 172.69% 100.00% - - -
EY 3.56 5.14 3.35 5.79 0.00 0.00 0.00 - QoQ % -30.74% 53.43% -42.14% 0.00% 0.00% 0.00% - Horiz. % 61.49% 88.77% 57.86% 100.00% - - -
DY 2.19 1.62 1.62 0.00 0.00 0.00 0.00 - QoQ % 35.19% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 135.19% 100.00% 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.
Comment
Inari Bhd - 4th Quater Rpt 30.06.2011.pdf 
