[INARI] QoQ Quarter Result on 30-Sep-2012 [#1]

Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 37.37%
YoY- 90.17%
Quarter Report
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 67,661 56,776 62,057 54,646 41,799 43,838 46,790 27.90%
PBT 13,537 8,324 11,269 10,158 3,842 4,729 7,032 54.81%
Tax -769 4,113 -2,616 -2,773 1,288 -720 -844 -6.02%
NP 12,768 12,437 8,653 7,385 5,130 4,009 6,188 62.14%
-
NP to SH 13,116 12,388 8,982 7,529 5,481 4,259 6,188 65.08%
-
Tax Rate 5.68% -49.41% 23.21% 27.30% -33.52% 15.23% 12.00% -
Total Cost 54,893 44,339 53,404 47,261 36,669 39,829 40,602 22.29%
-
Net Worth 124,442 108,495 96,043 94,179 82,083 81,445 72,660 43.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,554 6,059 3,027 2,688 2,625 2,620 1,954 49.05%
Div Payout % 27.10% 48.91% 33.71% 35.71% 47.90% 61.54% 31.58% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 124,442 108,495 96,043 94,179 82,083 81,445 72,660 43.19%
NOSH 355,447 336,630 336,404 336,116 328,203 327,615 325,684 6.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.87% 21.91% 13.94% 13.51% 12.27% 9.15% 13.23% -
ROE 10.54% 11.42% 9.35% 7.99% 6.68% 5.23% 8.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.04 16.87 18.45 16.26 12.74 13.38 14.37 20.65%
EPS 3.69 3.68 2.67 2.24 1.67 1.30 1.90 55.72%
DPS 1.00 1.80 0.90 0.80 0.80 0.80 0.60 40.61%
NAPS 0.3501 0.3223 0.2855 0.2802 0.2501 0.2486 0.2231 35.07%
Adjusted Per Share Value based on latest NOSH - 336,116
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.83 1.53 1.67 1.47 1.13 1.18 1.26 28.27%
EPS 0.35 0.33 0.24 0.20 0.15 0.11 0.17 61.90%
DPS 0.10 0.16 0.08 0.07 0.07 0.07 0.05 58.80%
NAPS 0.0336 0.0293 0.0259 0.0254 0.0221 0.022 0.0196 43.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.715 0.435 0.40 0.34 0.37 0.38 0.38 -
P/RPS 3.76 2.58 2.17 2.09 2.91 2.84 2.65 26.29%
P/EPS 19.38 11.82 14.98 15.18 22.16 29.23 20.00 -2.07%
EY 5.16 8.46 6.68 6.59 4.51 3.42 5.00 2.12%
DY 1.40 4.14 2.25 2.35 2.16 2.11 1.58 -7.75%
P/NAPS 2.04 1.35 1.40 1.21 1.48 1.53 1.70 12.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 16/05/13 25/02/13 20/11/12 27/08/12 29/05/12 27/02/12 -
Price 0.785 0.595 0.425 0.32 0.36 0.365 0.37 -
P/RPS 4.12 3.53 2.30 1.97 2.83 2.73 2.58 36.66%
P/EPS 21.27 16.17 15.92 14.29 21.56 28.08 19.47 6.07%
EY 4.70 6.18 6.28 7.00 4.64 3.56 5.14 -5.79%
DY 1.27 3.03 2.12 2.50 2.22 2.19 1.62 -14.99%
P/NAPS 2.24 1.85 1.49 1.14 1.44 1.47 1.66 22.13%

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