[INARI] YoY Cumulative 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- 41.96%
YoY- -1.67%
Quarter Report
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 678,083 569,771 173,479 138,976 76,962 0 -
PBT 111,898 75,796 29,752 16,459 15,224 0 -
Tax -1,772 -4,349 -1,277 -2,304 -574 0 -
NP 110,126 71,447 28,475 14,155 14,650 0 -
-
NP to SH 112,158 70,429 28,898 14,405 14,650 0 -
-
Tax Rate 1.58% 5.74% 4.29% 14.00% 3.77% - -
Total Cost 567,957 498,324 145,004 124,821 62,312 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 39,755 23,152 11,774 6,547 - - -
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 26.29% 32.60% 26.65% 17.70% 60.90% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 112.57 123.05 51.57 42.45 53.11 0.00 -
EPS 18.62 15.21 8.59 4.40 10.11 0.00 -
DPS 6.60 5.00 3.50 2.00 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 18.29 15.37 4.68 3.75 2.08 0.00 -
EPS 3.03 1.90 0.78 0.39 0.40 0.00 -
DPS 1.07 0.62 0.32 0.18 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 2.94 2.19 0.84 0.90 0.00 0.00 -
P/EPS 17.78 17.69 5.06 8.64 0.00 0.00 -
EY 5.63 5.65 19.75 11.58 0.00 0.00 -
DY 1.99 1.86 8.05 5.26 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 2.95 2.31 1.15 0.86 0.00 0.00 -
P/EPS 17.83 18.67 6.93 8.30 0.00 0.00 -
EY 5.61 5.36 14.44 12.05 0.00 0.00 -
DY 1.99 1.76 5.88 5.48 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