[INARI] YoY Cumulative Quarter Result on 2011-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 - - CAGR
Revenue 449,795 377,957 116,703 95,138 41,136 - - 81.77% YoY % 19.01% 223.86% 22.67% 131.28% - - - Horiz. % 1,093.43% 918.80% 283.70% 231.28% 100.00% - -
PBT 73,937 48,623 21,428 11,731 12,177 - - 56.93% YoY % 52.06% 126.91% 82.66% -3.66% - - - Horiz. % 607.19% 399.30% 175.97% 96.34% 100.00% - -
Tax -1,004 -2,674 -5,390 -1,584 -163 - - 57.49% YoY % 62.45% 50.39% -240.28% -871.78% - - - Horiz. % 615.95% 1,640.49% 3,306.75% 971.78% 100.00% - -
NP 72,933 45,949 16,038 10,147 12,014 - - 56.92% YoY % 58.73% 186.50% 58.06% -15.54% - - - Horiz. % 607.07% 382.46% 133.49% 84.46% 100.00% - -
NP to SH 74,080 45,463 16,510 10,147 12,014 - - 57.53% YoY % 62.95% 175.37% 62.71% -15.54% - - - Horiz. % 616.61% 378.42% 137.42% 84.46% 100.00% - -
Tax Rate 1.36 % 5.50 % 25.15 % 13.50 % 1.34 % - % - % 0.37% YoY % -75.27% -78.13% 86.30% 907.46% - - - Horiz. % 101.49% 410.45% 1,876.87% 1,007.46% 100.00% - -
Total Cost 376,862 332,008 100,665 84,991 29,122 - - 89.58% YoY % 13.51% 229.81% 18.44% 191.84% - - - Horiz. % 1,294.08% 1,140.06% 345.67% 291.84% 100.00% - -
Net Worth 333,918 194,432 96,000 72,557 - - - - YoY % 71.74% 102.53% 32.31% 0.00% - - - Horiz. % 460.21% 267.97% 132.31% 100.00% - - -
Dividend 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 - - CAGR
Div 26,436 13,625 5,716 3,902 - - - - YoY % 94.02% 138.36% 46.47% 0.00% - - - Horiz. % 677.38% 349.12% 146.47% 100.00% - - -
Div Payout % 35.69 % 29.97 % 34.62 % 38.46 % - % - % - % - YoY % 19.09% -13.43% -9.98% 0.00% - - - Horiz. % 92.80% 77.93% 90.02% 100.00% - - -
Equity 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 - - CAGR
Net Worth 333,918 194,432 96,000 72,557 - - - - YoY % 71.74% 102.53% 32.31% 0.00% - - - Horiz. % 460.21% 267.97% 132.31% 100.00% - - -
NOSH 587,470 454,175 336,252 325,224 106,224 - - 53.31% YoY % 29.35% 35.07% 3.39% 206.17% - - - Horiz. % 553.05% 427.56% 316.55% 306.17% 100.00% - -
Ratio Analysis 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 - - CAGR
NP Margin 16.21 % 12.16 % 13.74 % 10.67 % 29.21 % - % - % -13.68% YoY % 33.31% -11.50% 28.77% -63.47% - - - Horiz. % 55.49% 41.63% 47.04% 36.53% 100.00% - -
ROE 22.19 % 23.38 % 17.20 % 13.98 % - % - % - % - YoY % -5.09% 35.93% 23.03% 0.00% - - - Horiz. % 158.73% 167.24% 123.03% 100.00% - - -
Per Share 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 - - CAGR
RPS 76.56 83.22 34.71 29.25 38.73 - - 18.56% YoY % -8.00% 139.76% 18.67% -24.48% - - - Horiz. % 197.68% 214.87% 89.62% 75.52% 100.00% - -
EPS 12.61 10.01 4.91 3.12 11.31 - - 2.76% YoY % 25.97% 103.87% 57.37% -72.41% - - - Horiz. % 111.49% 88.51% 43.41% 27.59% 100.00% - -
DPS 4.50 3.00 1.70 1.20 0.00 - - - YoY % 50.00% 76.47% 41.67% 0.00% - - - Horiz. % 375.00% 250.00% 141.67% 100.00% - - -
NAPS 0.5684 0.4281 0.2855 0.2231 - - - - YoY % 32.77% 49.95% 27.97% 0.00% - - - Horiz. % 254.77% 191.89% 127.97% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 3,193,150 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 - - CAGR
RPS 14.09 11.84 3.65 2.98 1.29 - - 81.72% YoY % 19.00% 224.38% 22.48% 131.01% - - - Horiz. % 1,092.25% 917.83% 282.95% 231.01% 100.00% - -
EPS 2.32 1.42 0.52 0.32 0.38 - - 57.14% YoY % 63.38% 173.08% 62.50% -15.79% - - - Horiz. % 610.53% 373.68% 136.84% 84.21% 100.00% - -
DPS 0.83 0.43 0.18 0.12 0.00 - - - YoY % 93.02% 138.89% 50.00% 0.00% - - - Horiz. % 691.67% 358.33% 150.00% 100.00% - - -
NAPS 0.1046 0.0609 0.0301 0.0227 - - - - YoY % 71.76% 102.33% 32.60% 0.00% - - - Horiz. % 460.79% 268.28% 132.60% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 - - CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 - - - -
Price 2.5400 1.6300 0.4000 0.3800 0.0000 - - -
P/RPS 3.32 1.96 1.15 1.30 0.00 - - - YoY % 69.39% 70.43% -11.54% 0.00% - - - Horiz. % 255.38% 150.77% 88.46% 100.00% - - -
P/EPS 20.14 16.28 8.15 12.18 0.00 - - - YoY % 23.71% 99.75% -33.09% 0.00% - - - Horiz. % 165.35% 133.66% 66.91% 100.00% - - -
EY 4.96 6.14 12.28 8.21 0.00 - - - YoY % -19.22% -50.00% 49.57% 0.00% - - - Horiz. % 60.41% 74.79% 149.57% 100.00% - - -
DY 1.77 1.84 4.25 3.16 0.00 - - - YoY % -3.80% -56.71% 34.49% 0.00% - - - Horiz. % 56.01% 58.23% 134.49% 100.00% - - -
P/NAPS 4.47 3.81 1.40 1.70 0.00 - - - YoY % 17.32% 172.14% -17.65% 0.00% - - - Horiz. % 262.94% 224.12% 82.35% 100.00% - - -
Price Multiplier on Announcement Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 - - CAGR
Date 04/02/15 20/02/14 25/02/13 27/02/12 - - - -
Price 2.8600 1.9400 0.4250 0.3700 0.0000 - - -
P/RPS 3.74 2.33 1.22 1.26 0.00 - - - YoY % 60.52% 90.98% -3.17% 0.00% - - - Horiz. % 296.83% 184.92% 96.83% 100.00% - - -
P/EPS 22.68 19.38 8.66 11.86 0.00 - - - YoY % 17.03% 123.79% -26.98% 0.00% - - - Horiz. % 191.23% 163.41% 73.02% 100.00% - - -
EY 4.41 5.16 11.55 8.43 0.00 - - - YoY % -14.53% -55.32% 37.01% 0.00% - - - Horiz. % 52.31% 61.21% 137.01% 100.00% - - -
DY 1.57 1.55 4.00 3.24 0.00 - - - YoY % 1.29% -61.25% 23.46% 0.00% - - - Horiz. % 48.46% 47.84% 123.46% 100.00% - - -
P/NAPS 5.03 4.53 1.49 1.66 0.00 - - - YoY % 11.04% 204.03% -10.24% 0.00% - - - Horiz. % 303.01% 272.89% 89.76% 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 - Qrtly Rpt - 31.12.2011.pdf 
