[INARI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 156.3%
YoY- -15.54%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 54,646 180,775 138,976 95,138 48,348 119,624 76,962 -20.36%
PBT 10,158 20,302 16,459 11,731 4,699 20,484 15,224 -23.58%
Tax -2,773 -1,016 -2,304 -1,584 -740 -1,725 -574 184.95%
NP 7,385 19,286 14,155 10,147 3,959 18,759 14,650 -36.58%
-
NP to SH 7,529 19,887 14,405 10,147 3,959 18,759 14,650 -35.76%
-
Tax Rate 27.30% 5.00% 14.00% 13.50% 15.75% 8.42% 3.77% -
Total Cost 47,261 161,489 124,821 84,991 44,389 100,865 62,312 -16.79%
-
Net Worth 94,179 82,074 81,388 72,557 71,230 30,539 24,054 147.79%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,688 9,188 6,547 3,902 1,915 - - -
Div Payout % 35.71% 46.20% 45.45% 38.46% 48.39% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 94,179 82,074 81,388 72,557 71,230 30,539 24,054 147.79%
NOSH 336,116 328,168 327,386 325,224 319,274 167,341 144,906 74.95%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.51% 10.67% 10.19% 10.67% 8.19% 15.68% 19.04% -
ROE 7.99% 24.23% 17.70% 13.98% 5.56% 61.42% 60.90% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.26 55.09 42.45 29.25 15.14 71.48 53.11 -54.47%
EPS 2.24 6.06 4.40 3.12 1.24 11.21 10.11 -63.28%
DPS 0.80 2.80 2.00 1.20 0.60 0.00 0.00 -
NAPS 0.2802 0.2501 0.2486 0.2231 0.2231 0.1825 0.166 41.63%
Adjusted Per Share Value based on latest NOSH - 325,684
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.45 4.81 3.70 2.53 1.29 3.18 2.05 -20.56%
EPS 0.20 0.53 0.38 0.27 0.11 0.50 0.39 -35.85%
DPS 0.07 0.24 0.17 0.10 0.05 0.00 0.00 -
NAPS 0.025 0.0218 0.0216 0.0193 0.0189 0.0081 0.0064 147.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 0.34 0.37 0.38 0.38 0.36 0.00 0.00 -
P/RPS 2.09 0.67 0.90 1.30 2.38 0.00 0.00 -
P/EPS 15.18 6.11 8.64 12.18 29.03 0.00 0.00 -
EY 6.59 16.38 11.58 8.21 3.44 0.00 0.00 -
DY 2.35 7.57 5.26 3.16 1.67 0.00 0.00 -
P/NAPS 1.21 1.48 1.53 1.70 1.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 27/08/12 29/05/12 27/02/12 24/11/11 25/08/11 14/07/11 -
Price 0.32 0.36 0.365 0.37 0.37 0.425 0.00 -
P/RPS 1.97 0.65 0.86 1.26 2.44 0.59 0.00 -
P/EPS 14.29 5.94 8.30 11.86 29.84 3.79 0.00 -
EY 7.00 16.83 12.05 8.43 3.35 26.38 0.00 -
DY 2.50 7.78 5.48 3.24 1.62 0.00 0.00 -
P/NAPS 1.14 1.44 1.47 1.66 1.66 2.33 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment