[INARI] YoY Annualized 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- -5.36%
YoY- -1.67%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 904,110 759,694 231,305 185,301 102,616 0 -
PBT 149,197 101,061 39,669 21,945 20,298 0 -
Tax -2,362 -5,798 -1,702 -3,072 -765 0 -
NP 146,834 95,262 37,966 18,873 19,533 0 -
-
NP to SH 149,544 93,905 38,530 19,206 19,533 0 -
-
Tax Rate 1.58% 5.74% 4.29% 14.00% 3.77% - -
Total Cost 757,276 664,432 193,338 166,428 83,082 0 -
-
Net Worth 426,585 216,010 108,426 81,388 24,054 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 53,007 30,869 15,699 8,730 - - -
Div Payout % 35.45% 32.87% 40.75% 45.45% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 426,585 216,010 108,426 81,388 24,054 0 -
NOSH 602,352 463,044 336,414 327,386 144,906 0 -
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 16.24% 12.54% 16.41% 10.19% 19.04% 0.00% -
ROE 35.06% 43.47% 35.54% 23.60% 81.20% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 150.10 164.07 68.76 56.60 70.82 0.00 -
EPS 24.83 20.28 11.45 5.87 13.48 0.00 -
DPS 8.80 6.67 4.67 2.67 0.00 0.00 -
NAPS 0.7082 0.4665 0.3223 0.2486 0.166 0.00 -
Adjusted Per Share Value based on latest NOSH - 327,615
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.39 20.49 6.24 5.00 2.77 0.00 -
EPS 4.03 2.53 1.04 0.52 0.53 0.00 -
DPS 1.43 0.83 0.42 0.24 0.00 0.00 -
NAPS 0.1151 0.0583 0.0292 0.022 0.0065 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 - - -
Price 3.31 2.69 0.435 0.38 0.00 0.00 -
P/RPS 2.21 1.64 0.63 0.67 0.00 0.00 -
P/EPS 13.33 13.26 3.80 6.48 0.00 0.00 -
EY 7.50 7.54 26.33 15.44 0.00 0.00 -
DY 2.66 2.48 10.73 7.02 0.00 0.00 -
P/NAPS 4.67 5.77 1.35 1.53 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 14/05/15 15/05/14 16/05/13 29/05/12 14/07/11 - -
Price 3.32 2.84 0.595 0.365 0.00 0.00 -
P/RPS 2.21 1.73 0.87 0.64 0.00 0.00 -
P/EPS 13.37 14.00 5.19 6.22 0.00 0.00 -
EY 7.48 7.14 19.25 16.07 0.00 0.00 -
DY 2.65 2.35 7.84 7.31 0.00 0.00 -
P/NAPS 4.69 6.09 1.85 1.47 0.00 0.00 -

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