[INARI] YoY Quarter Result on 2010-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/13 31/12/12 31/12/11 31/12/10 - - - CAGR
Revenue 186,618 62,057 46,790 41,136 - - - 65.47% YoY % 200.72% 32.63% 13.74% - - - - Horiz. % 453.66% 150.86% 113.74% 100.00% - - -
PBT 26,557 11,269 7,032 12,177 - - - 29.65% YoY % 135.66% 60.25% -42.25% - - - - Horiz. % 218.09% 92.54% 57.75% 100.00% - - -
Tax -1,482 -2,616 -844 -163 - - - 108.57% YoY % 43.35% -209.95% -417.79% - - - - Horiz. % 909.20% 1,604.91% 517.79% 100.00% - - -
NP 25,075 8,653 6,188 12,014 - - - 27.77% YoY % 189.78% 39.84% -48.49% - - - - Horiz. % 208.71% 72.02% 51.51% 100.00% - - -
NP to SH 24,429 8,982 6,188 12,014 - - - 26.66% YoY % 171.98% 45.15% -48.49% - - - - Horiz. % 203.34% 74.76% 51.51% 100.00% - - -
Tax Rate 5.58 % 23.21 % 12.00 % 1.34 % - % - % - % 60.81% YoY % -75.96% 93.42% 795.52% - - - - Horiz. % 416.42% 1,732.09% 895.52% 100.00% - - -
Total Cost 161,543 53,404 40,602 29,122 - - - 76.93% YoY % 202.49% 31.53% 39.42% - - - - Horiz. % 554.71% 183.38% 139.42% 100.00% - - -
Net Worth 196,950 96,043 72,660 - - - - - YoY % 105.06% 32.18% 0.00% - - - - Horiz. % 271.06% 132.18% 100.00% - - - -
Dividend 31/12/13 31/12/12 31/12/11 31/12/10 - - - CAGR
Div 6,900 3,027 1,954 - - - - - YoY % 127.93% 54.94% 0.00% - - - - Horiz. % 353.15% 154.94% 100.00% - - - -
Div Payout % 28.25 % 33.71 % 31.58 % - % - % - % - % - YoY % -16.20% 6.74% 0.00% - - - - Horiz. % 89.46% 106.74% 100.00% - - - -
Equity 31/12/13 31/12/12 31/12/11 31/12/10 - - - CAGR
Net Worth 196,950 96,043 72,660 - - - - - YoY % 105.06% 32.18% 0.00% - - - - Horiz. % 271.06% 132.18% 100.00% - - - -
NOSH 460,056 336,404 325,684 106,224 - - - 62.93% YoY % 36.76% 3.29% 206.60% - - - - Horiz. % 433.10% 316.69% 306.60% 100.00% - - -
Ratio Analysis 31/12/13 31/12/12 31/12/11 31/12/10 - - - CAGR
NP Margin 13.44 % 13.94 % 13.23 % 29.21 % - % - % - % -22.78% YoY % -3.59% 5.37% -54.71% - - - - Horiz. % 46.01% 47.72% 45.29% 100.00% - - -
ROE 12.40 % 9.35 % 8.52 % - % - % - % - % - YoY % 32.62% 9.74% 0.00% - - - - Horiz. % 145.54% 109.74% 100.00% - - - -
Per Share 31/12/13 31/12/12 31/12/11 31/12/10 - - - CAGR
RPS 40.56 18.45 14.37 38.73 - - - 1.55% YoY % 119.84% 28.39% -62.90% - - - - Horiz. % 104.73% 47.64% 37.10% 100.00% - - -
EPS 5.31 2.67 1.90 11.31 - - - -22.26% YoY % 98.88% 40.53% -83.20% - - - - Horiz. % 46.95% 23.61% 16.80% 100.00% - - -
DPS 1.50 0.90 0.60 0.00 - - - - YoY % 66.67% 50.00% 0.00% - - - - Horiz. % 250.00% 150.00% 100.00% - - - -
NAPS 0.4281 0.2855 0.2231 - - - - - YoY % 49.95% 27.97% 0.00% - - - - Horiz. % 191.89% 127.97% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 3,306,730 31/12/13 31/12/12 31/12/11 31/12/10 - - - CAGR
RPS 5.64 1.88 1.41 1.24 - - - 65.61% YoY % 200.00% 33.33% 13.71% - - - - Horiz. % 454.84% 151.61% 113.71% 100.00% - - -
EPS 0.74 0.27 0.19 0.36 - - - 27.12% YoY % 174.07% 42.11% -47.22% - - - - Horiz. % 205.56% 75.00% 52.78% 100.00% - - -
DPS 0.21 0.09 0.06 0.00 - - - - YoY % 133.33% 50.00% 0.00% - - - - Horiz. % 350.00% 150.00% 100.00% - - - -
NAPS 0.0596 0.0290 0.0220 - - - - - YoY % 105.52% 31.82% 0.00% - - - - Horiz. % 270.91% 131.82% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 31/12/13 31/12/12 31/12/11 31/12/10 - - - CAGR
Date 31/12/13 31/12/12 30/12/11 - - - - -
Price 1.6300 0.4000 0.3800 0.0000 - - - -
P/RPS 4.02 2.17 2.65 0.00 - - - - YoY % 85.25% -18.11% 0.00% - - - - Horiz. % 151.70% 81.89% 100.00% - - - -
P/EPS 30.70 14.98 20.00 0.00 - - - - YoY % 104.94% -25.10% 0.00% - - - - Horiz. % 153.50% 74.90% 100.00% - - - -
EY 3.26 6.68 5.00 0.00 - - - - YoY % -51.20% 33.60% 0.00% - - - - Horiz. % 65.20% 133.60% 100.00% - - - -
DY 0.92 2.25 1.58 0.00 - - - - YoY % -59.11% 42.41% 0.00% - - - - Horiz. % 58.23% 142.41% 100.00% - - - -
P/NAPS 3.81 1.40 1.70 0.00 - - - - YoY % 172.14% -17.65% 0.00% - - - - Horiz. % 224.12% 82.35% 100.00% - - - -
Price Multiplier on Announcement Date 31/12/13 31/12/12 31/12/11 31/12/10 - - - CAGR
Date 20/02/14 25/02/13 27/02/12 - - - - -
Price 1.9400 0.4250 0.3700 0.0000 - - - -
P/RPS 4.78 2.30 2.58 0.00 - - - - YoY % 107.83% -10.85% 0.00% - - - - Horiz. % 185.27% 89.15% 100.00% - - - -
P/EPS 36.53 15.92 19.47 0.00 - - - - YoY % 129.46% -18.23% 0.00% - - - - Horiz. % 187.62% 81.77% 100.00% - - - -
EY 2.74 6.28 5.14 0.00 - - - - YoY % -56.37% 22.18% 0.00% - - - - Horiz. % 53.31% 122.18% 100.00% - - - -
DY 0.77 2.12 1.62 0.00 - - - - YoY % -63.68% 30.86% 0.00% - - - - Horiz. % 47.53% 130.86% 100.00% - - - -
P/NAPS 4.53 1.49 1.66 0.00 - - - - YoY % 204.03% -10.24% 0.00% - - - - Horiz. % 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 
