[INARI] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 41.96%
YoY- -1.67%
Quarter Report
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 116,703 54,646 180,775 138,976 95,138 48,348 119,624 -1.62%
PBT 21,428 10,158 20,302 16,459 11,731 4,699 20,484 3.03%
Tax -5,390 -2,773 -1,016 -2,304 -1,584 -740 -1,725 112.99%
NP 16,038 7,385 19,286 14,155 10,147 3,959 18,759 -9.87%
-
NP to SH 16,510 7,529 19,887 14,405 10,147 3,959 18,759 -8.12%
-
Tax Rate 25.15% 27.30% 5.00% 14.00% 13.50% 15.75% 8.42% -
Total Cost 100,665 47,261 161,489 124,821 84,991 44,389 100,865 -0.13%
-
Net Worth 96,000 94,179 82,074 81,388 72,557 71,230 30,539 113.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,716 2,688 9,188 6,547 3,902 1,915 - -
Div Payout % 34.62% 35.71% 46.20% 45.45% 38.46% 48.39% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 96,000 94,179 82,074 81,388 72,557 71,230 30,539 113.84%
NOSH 336,252 336,116 328,168 327,386 325,224 319,274 167,341 58.89%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.74% 13.51% 10.67% 10.19% 10.67% 8.19% 15.68% -
ROE 17.20% 7.99% 24.23% 17.70% 13.98% 5.56% 61.42% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.71 16.26 55.09 42.45 29.25 15.14 71.48 -38.08%
EPS 4.91 2.24 6.06 4.40 3.12 1.24 11.21 -42.18%
DPS 1.70 0.80 2.80 2.00 1.20 0.60 0.00 -
NAPS 0.2855 0.2802 0.2501 0.2486 0.2231 0.2231 0.1825 34.57%
Adjusted Per Share Value based on latest NOSH - 327,615
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.15 1.47 4.88 3.75 2.57 1.30 3.23 -1.65%
EPS 0.45 0.20 0.54 0.39 0.27 0.11 0.51 -7.97%
DPS 0.15 0.07 0.25 0.18 0.11 0.05 0.00 -
NAPS 0.0259 0.0254 0.0221 0.022 0.0196 0.0192 0.0082 114.52%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 0.40 0.34 0.37 0.38 0.38 0.36 0.00 -
P/RPS 1.15 2.09 0.67 0.90 1.30 2.38 0.00 -
P/EPS 8.15 15.18 6.11 8.64 12.18 29.03 0.00 -
EY 12.28 6.59 16.38 11.58 8.21 3.44 0.00 -
DY 4.25 2.35 7.57 5.26 3.16 1.67 0.00 -
P/NAPS 1.40 1.21 1.48 1.53 1.70 1.61 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 20/11/12 27/08/12 29/05/12 27/02/12 24/11/11 25/08/11 -
Price 0.425 0.32 0.36 0.365 0.37 0.37 0.425 -
P/RPS 1.22 1.97 0.65 0.86 1.26 2.44 0.59 61.95%
P/EPS 8.66 14.29 5.94 8.30 11.86 29.84 3.79 73.04%
EY 11.55 7.00 16.83 12.05 8.43 3.35 26.38 -42.19%
DY 4.00 2.50 7.78 5.48 3.24 1.62 0.00 -
P/NAPS 1.49 1.14 1.44 1.47 1.66 1.66 2.33 -25.67%

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