[INARI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 75.03%
YoY- 100.61%
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 377,957 191,339 241,140 173,479 116,703 54,646 180,775 63.28%
PBT 48,623 22,066 43,289 29,752 21,428 10,158 20,302 78.72%
Tax -2,674 -1,192 -2,046 -1,277 -5,390 -2,773 -1,016 90.28%
NP 45,949 20,874 41,243 28,475 16,038 7,385 19,286 78.10%
-
NP to SH 45,463 21,034 42,014 28,898 16,510 7,529 19,887 73.27%
-
Tax Rate 5.50% 5.40% 4.73% 4.29% 25.15% 27.30% 5.00% -
Total Cost 332,008 170,465 199,897 145,004 100,665 47,261 161,489 61.47%
-
Net Worth 194,432 174,281 119,392 108,426 96,000 94,179 82,074 77.42%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,625 6,727 15,346 11,774 5,716 2,688 9,188 29.94%
Div Payout % 29.97% 31.98% 36.53% 40.75% 34.62% 35.71% 46.20% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 194,432 174,281 119,392 108,426 96,000 94,179 82,074 77.42%
NOSH 454,175 448,486 341,022 336,414 336,252 336,116 328,168 24.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.16% 10.91% 17.10% 16.41% 13.74% 13.51% 10.67% -
ROE 23.38% 12.07% 35.19% 26.65% 17.20% 7.99% 24.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 83.22 42.66 70.71 51.57 34.71 16.26 55.09 31.55%
EPS 10.01 4.69 12.32 8.59 4.91 2.24 6.06 39.60%
DPS 3.00 1.50 4.50 3.50 1.70 0.80 2.80 4.69%
NAPS 0.4281 0.3886 0.3501 0.3223 0.2855 0.2802 0.2501 42.95%
Adjusted Per Share Value based on latest NOSH - 336,630
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.19 5.16 6.50 4.68 3.15 1.47 4.87 63.37%
EPS 1.23 0.57 1.13 0.78 0.45 0.20 0.54 72.85%
DPS 0.37 0.18 0.41 0.32 0.15 0.07 0.25 29.77%
NAPS 0.0524 0.047 0.0322 0.0292 0.0259 0.0254 0.0221 77.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.63 1.02 0.715 0.435 0.40 0.34 0.37 -
P/RPS 1.96 2.39 1.01 0.84 1.15 2.09 0.67 104.14%
P/EPS 16.28 21.75 5.80 5.06 8.15 15.18 6.11 91.85%
EY 6.14 4.60 17.23 19.75 12.28 6.59 16.38 -47.91%
DY 1.84 1.47 6.29 8.05 4.25 2.35 7.57 -60.95%
P/NAPS 3.81 2.62 2.04 1.35 1.40 1.21 1.48 87.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 26/11/13 27/08/13 16/05/13 25/02/13 20/11/12 27/08/12 -
Price 1.94 1.52 0.785 0.595 0.425 0.32 0.36 -
P/RPS 2.33 3.56 1.11 1.15 1.22 1.97 0.65 133.67%
P/EPS 19.38 32.41 6.37 6.93 8.66 14.29 5.94 119.50%
EY 5.16 3.09 15.69 14.44 11.55 7.00 16.83 -54.43%
DY 1.55 0.99 5.73 5.88 4.00 2.50 7.78 -65.78%
P/NAPS 4.53 3.91 2.24 1.85 1.49 1.14 1.44 114.24%

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