Highlights

[INARI] QoQ TTM Result on 2010-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10  -   -   -  CAGR
Revenue 167,971 119,623 76,962 41,136  -   -   -  556.03%
  QoQ % 40.42% 55.43% 87.09% - - - -
  Horiz. % 408.33% 290.80% 187.09% 100.00% - - -
PBT 25,182 20,483 15,222 12,177  -   -   -  164.17%
  QoQ % 22.94% 34.56% 25.01% - - - -
  Horiz. % 206.80% 168.21% 125.01% 100.00% - - -
Tax -2,465 -1,725 -574 -163  -   -   -  3,677.11%
  QoQ % -42.90% -200.52% -252.15% - - - -
  Horiz. % 1,512.27% 1,058.28% 352.15% 100.00% - - -
NP 22,717 18,758 14,648 12,014  -   -   -  134.37%
  QoQ % 21.11% 28.06% 21.92% - - - -
  Horiz. % 189.09% 156.13% 121.92% 100.00% - - -
NP to SH 22,717 18,758 14,648 12,014  -   -   -  134.37%
  QoQ % 21.11% 28.06% 21.92% - - - -
  Horiz. % 189.09% 156.13% 121.92% 100.00% - - -
Tax Rate 9.79 % 8.42 % 3.77 % 1.34 %  -  %  -  %  -  % 1,328.02%
  QoQ % 16.27% 123.34% 181.34% - - - -
  Horiz. % 730.60% 628.36% 281.34% 100.00% - - -
Total Cost 145,254 100,865 62,314 29,122  -   -   -  757.23%
  QoQ % 44.01% 61.87% 113.98% - - - -
  Horiz. % 498.78% 346.35% 213.98% 100.00% - - -
Net Worth 71,230 30,490 24,024 -  -   -   -  -
  QoQ % 133.61% 26.92% 0.00% - - - -
  Horiz. % 296.49% 126.92% 100.00% - - - -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10  -   -   -  CAGR
Div 4,922 3,007 0 0  -   -   -  -
  QoQ % 63.70% 0.00% 0.00% - - - -
  Horiz. % 163.70% 100.00% - - - - -
Div Payout % 21.67 % 16.03 % - % - %  -  %  -  %  -  % -
  QoQ % 35.18% 0.00% 0.00% - - - -
  Horiz. % 135.18% 100.00% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10  -   -   -  CAGR
Net Worth 71,230 30,490 24,024 -  -   -   -  -
  QoQ % 133.61% 26.92% 0.00% - - - -
  Horiz. % 296.49% 126.92% 100.00% - - - -
NOSH 319,274 167,073 144,725 106,224  -   -   -  335.51%
  QoQ % 91.10% 15.44% 36.24% - - - -
  Horiz. % 300.57% 157.28% 136.24% 100.00% - - -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10  -   -   -  CAGR
NP Margin 13.52 % 15.68 % 19.03 % 29.21 %  -  %  -  %  -  % -64.30%
  QoQ % -13.78% -17.60% -34.85% - - - -
  Horiz. % 46.29% 53.68% 65.15% 100.00% - - -
ROE 31.89 % 61.52 % 60.97 % - %  -  %  -  %  -  % -
  QoQ % -48.16% 0.90% 0.00% - - - -
  Horiz. % 52.30% 100.90% 100.00% - - - -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10  -   -   -  CAGR
RPS 52.61 71.60 53.18 38.73  -   -   -  50.61%
  QoQ % -26.52% 34.64% 37.31% - - - -
  Horiz. % 135.84% 184.87% 137.31% 100.00% - - -
EPS 7.12 11.23 10.12 11.31  -   -   -  -46.14%
  QoQ % -36.60% 10.97% -10.52% - - - -
  Horiz. % 62.95% 99.29% 89.48% 100.00% - - -
DPS 1.54 1.80 0.00 0.00  -   -   -  -
  QoQ % -14.44% 0.00% 0.00% - - - -
  Horiz. % 85.56% 100.00% - - - - -
NAPS 0.2231 0.1825 0.1660 -  -   -   -  -
  QoQ % 22.25% 9.94% 0.00% - - - -
  Horiz. % 134.40% 109.94% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 3,186,481
30/09/11 30/06/11 31/03/11 31/12/10  -   -   -  CAGR
RPS 5.27 3.75 2.42 1.29  -   -   -  556.45%
  QoQ % 40.53% 54.96% 87.60% - - - -
  Horiz. % 408.53% 290.70% 187.60% 100.00% - - -
EPS 0.71 0.59 0.46 0.38  -   -   -  130.65%
  QoQ % 20.34% 28.26% 21.05% - - - -
  Horiz. % 186.84% 155.26% 121.05% 100.00% - - -
DPS 0.15 0.09 0.00 0.00  -   -   -  -
  QoQ % 66.67% 0.00% 0.00% - - - -
  Horiz. % 166.67% 100.00% - - - - -
NAPS 0.0224 0.0096 0.0075 -  -   -   -  -
  QoQ % 133.33% 28.00% 0.00% - - - -
  Horiz. % 298.67% 128.00% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10  -   -   -  CAGR
Date 30/09/11 - - -  -   -   -  -
Price 0.3600 0.0000 0.0000 0.0000  -   -   -  -
P/RPS 0.68 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % 100.00% - - - - - -
P/EPS 5.06 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % 100.00% - - - - - -
EY 19.76 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % 100.00% - - - - - -
DY 4.28 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.61 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % 100.00% - - - - - -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10  -   -   -  CAGR
Date - - - -  -   -   -  -
Price 0.0000 0.0000 0.0000 0.0000  -   -   -  -
P/RPS 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/EPS 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
EY 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
DY 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00  -   -   -  -
  QoQ % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -

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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers