[INARI] QoQ 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- -31.17%
YoY- 61.69%
Quarter Report
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,057 54,646 41,799 43,838 46,790 48,348 42,661 28.23%
PBT 11,269 10,158 3,842 4,729 7,032 4,699 5,261 65.78%
Tax -2,616 -2,773 1,288 -720 -844 -740 -1,151 72.43%
NP 8,653 7,385 5,130 4,009 6,188 3,959 4,110 63.89%
-
NP to SH 8,982 7,529 5,481 4,259 6,188 3,959 4,110 68.00%
-
Tax Rate 23.21% 27.30% -33.52% 15.23% 12.00% 15.75% 21.88% -
Total Cost 53,404 47,261 36,669 39,829 40,602 44,389 38,551 24.14%
-
Net Worth 96,043 94,179 82,083 81,445 72,660 71,230 30,490 114.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,027 2,688 2,625 2,620 1,954 1,915 - -
Div Payout % 33.71% 35.71% 47.90% 61.54% 31.58% 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 96,043 94,179 82,083 81,445 72,660 71,230 30,490 114.13%
NOSH 336,404 336,116 328,203 327,615 325,684 319,274 167,073 59.11%
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 13.94% 13.51% 12.27% 9.15% 13.23% 8.19% 9.63% -
ROE 9.35% 7.99% 6.68% 5.23% 8.52% 5.56% 13.48% -
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 18.45 16.26 12.74 13.38 14.37 15.14 25.53 -19.38%
EPS 2.67 2.24 1.67 1.30 1.90 1.24 2.46 5.58%
DPS 0.90 0.80 0.80 0.80 0.60 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 1.67 1.47 1.13 1.18 1.26 1.30 1.15 28.09%
EPS 0.24 0.20 0.15 0.11 0.17 0.11 0.11 67.82%
DPS 0.08 0.07 0.07 0.07 0.05 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 2.17 2.09 2.91 2.84 2.65 2.38 0.00 -
P/EPS 14.98 15.18 22.16 29.23 20.00 29.03 0.00 -
EY 6.68 6.59 4.51 3.42 5.00 3.44 0.00 -
DY 2.25 2.35 2.16 2.11 1.58 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 2.30 1.97 2.83 2.73 2.58 2.44 1.66 24.16%
P/EPS 15.92 14.29 21.56 28.08 19.47 29.84 17.28 -5.29%
EY 6.28 7.00 4.64 3.56 5.14 3.35 5.79 5.53%
DY 2.12 2.50 2.22 2.19 1.62 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