[INARI] YoY Quarter Result on 30-Jun-2013 [#4]

Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 5.88%
YoY- 139.3%
Quarter Report
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 257,210 255,016 223,884 67,661 41,799 42,661 0 -
PBT 41,326 39,778 31,138 13,537 3,842 5,261 0 -
Tax -2,312 344 -2,186 -769 1,288 -1,151 0 -
NP 39,014 40,122 28,952 12,768 5,130 4,110 0 -
-
NP to SH 39,918 40,376 28,791 13,116 5,481 4,110 0 -
-
Tax Rate 5.59% -0.86% 7.02% 5.68% -33.52% 21.88% - -
Total Cost 218,196 214,894 194,932 54,893 36,669 38,551 0 -
-
Net Worth 719,127 535,326 247,700 124,442 82,083 30,490 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 22,120 16,672 8,911 3,554 2,625 - - -
Div Payout % 55.42% 41.29% 30.95% 27.10% 47.90% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 719,127 535,326 247,700 124,442 82,083 30,490 0 -
NOSH 1,005,491 724,883 495,104 355,447 328,203 167,073 0 -
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.17% 15.73% 12.93% 18.87% 12.27% 9.63% 0.00% -
ROE 5.55% 7.54% 11.62% 10.54% 6.68% 13.48% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.58 35.18 45.22 19.04 12.74 25.53 0.00 -
EPS 2.02 5.57 5.81 3.69 1.67 2.46 0.00 -
DPS 2.20 2.30 1.80 1.00 0.80 0.00 0.00 -
NAPS 0.7152 0.7385 0.5003 0.3501 0.2501 0.1825 0.00 -
Adjusted Per Share Value based on latest NOSH - 355,447
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.94 6.88 6.04 1.83 1.13 1.15 0.00 -
EPS 1.08 1.09 0.78 0.35 0.15 0.11 0.00 -
DPS 0.60 0.45 0.24 0.10 0.07 0.00 0.00 -
NAPS 0.194 0.1444 0.0668 0.0336 0.0221 0.0082 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - - -
Price 2.97 3.25 3.03 0.715 0.37 0.00 0.00 -
P/RPS 11.61 9.24 6.70 3.76 2.91 0.00 0.00 -
P/EPS 74.81 58.35 52.11 19.38 22.16 0.00 0.00 -
EY 1.34 1.71 1.92 5.16 4.51 0.00 0.00 -
DY 0.74 0.71 0.59 1.40 2.16 0.00 0.00 -
P/NAPS 4.15 4.40 6.06 2.04 1.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 20/08/15 26/08/14 27/08/13 27/08/12 25/08/11 - -
Price 3.06 3.13 3.23 0.785 0.36 0.425 0.00 -
P/RPS 11.96 8.90 7.14 4.12 2.83 1.66 0.00 -
P/EPS 77.08 56.19 55.54 21.27 21.56 17.28 0.00 -
EY 1.30 1.78 1.80 4.70 4.64 5.79 0.00 -
DY 0.72 0.73 0.56 1.27 2.22 0.00 0.00 -
P/NAPS 4.28 4.24 6.46 2.24 1.44 2.33 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