[INARI] QoQ Quarter Result on 30-Jun-2012 [#4]

Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 28.69%
YoY- 33.36%
Quarter Report
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 56,776 62,057 54,646 41,799 43,838 46,790 48,348 11.29%
PBT 8,324 11,269 10,158 3,842 4,729 7,032 4,699 46.35%
Tax 4,113 -2,616 -2,773 1,288 -720 -844 -740 -
NP 12,437 8,653 7,385 5,130 4,009 6,188 3,959 114.34%
-
NP to SH 12,388 8,982 7,529 5,481 4,259 6,188 3,959 113.78%
-
Tax Rate -49.41% 23.21% 27.30% -33.52% 15.23% 12.00% 15.75% -
Total Cost 44,339 53,404 47,261 36,669 39,829 40,602 44,389 -0.07%
-
Net Worth 108,495 96,043 94,179 82,083 81,445 72,660 71,230 32.34%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 6,059 3,027 2,688 2,625 2,620 1,954 1,915 115.36%
Div Payout % 48.91% 33.71% 35.71% 47.90% 61.54% 31.58% 48.39% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 108,495 96,043 94,179 82,083 81,445 72,660 71,230 32.34%
NOSH 336,630 336,404 336,116 328,203 327,615 325,684 319,274 3.58%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 21.91% 13.94% 13.51% 12.27% 9.15% 13.23% 8.19% -
ROE 11.42% 9.35% 7.99% 6.68% 5.23% 8.52% 5.56% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.87 18.45 16.26 12.74 13.38 14.37 15.14 7.47%
EPS 3.68 2.67 2.24 1.67 1.30 1.90 1.24 106.37%
DPS 1.80 0.90 0.80 0.80 0.80 0.60 0.60 107.86%
NAPS 0.3223 0.2855 0.2802 0.2501 0.2486 0.2231 0.2231 27.76%
Adjusted Per Share Value based on latest NOSH - 328,203
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.53 1.67 1.47 1.13 1.18 1.26 1.30 11.46%
EPS 0.33 0.24 0.20 0.15 0.11 0.17 0.11 107.86%
DPS 0.16 0.08 0.07 0.07 0.07 0.05 0.05 116.99%
NAPS 0.0293 0.0259 0.0254 0.0221 0.022 0.0196 0.0192 32.51%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.435 0.40 0.34 0.37 0.38 0.38 0.36 -
P/RPS 2.58 2.17 2.09 2.91 2.84 2.65 2.38 5.52%
P/EPS 11.82 14.98 15.18 22.16 29.23 20.00 29.03 -45.03%
EY 8.46 6.68 6.59 4.51 3.42 5.00 3.44 82.09%
DY 4.14 2.25 2.35 2.16 2.11 1.58 1.67 83.06%
P/NAPS 1.35 1.40 1.21 1.48 1.53 1.70 1.61 -11.06%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 25/02/13 20/11/12 27/08/12 29/05/12 27/02/12 24/11/11 -
Price 0.595 0.425 0.32 0.36 0.365 0.37 0.37 -
P/RPS 3.53 2.30 1.97 2.83 2.73 2.58 2.44 27.88%
P/EPS 16.17 15.92 14.29 21.56 28.08 19.47 29.84 -33.50%
EY 6.18 6.28 7.00 4.64 3.56 5.14 3.35 50.36%
DY 3.03 2.12 2.50 2.22 2.19 1.62 1.62 51.74%
P/NAPS 1.85 1.49 1.14 1.44 1.47 1.66 1.66 7.48%

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