[INARI] YoY Quarter Result on 31-Dec-2011 [#2]

Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 56.3%
YoY- -48.49%
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 227,912 186,618 62,057 46,790 41,136 53.37%
PBT 39,989 26,557 11,269 7,032 12,177 34.58%
Tax -662 -1,482 -2,616 -844 -163 41.92%
NP 39,327 25,075 8,653 6,188 12,014 34.48%
-
NP to SH 40,324 24,429 8,982 6,188 12,014 35.32%
-
Tax Rate 1.66% 5.58% 23.21% 12.00% 1.34% -
Total Cost 188,585 161,543 53,404 40,602 29,122 59.47%
-
Net Worth 347,802 196,950 96,043 72,660 0 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 14,073 6,900 3,027 1,954 - -
Div Payout % 34.90% 28.25% 33.71% 31.58% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 347,802 196,950 96,043 72,660 0 -
NOSH 611,896 460,056 336,404 325,684 106,224 54.87%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.26% 13.44% 13.94% 13.23% 29.21% -
ROE 11.59% 12.40% 9.35% 8.52% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.25 40.56 18.45 14.37 38.73 -0.96%
EPS 6.59 5.31 2.67 1.90 11.31 -12.62%
DPS 2.30 1.50 0.90 0.60 0.00 -
NAPS 0.5684 0.4281 0.2855 0.2231 0.00 -
Adjusted Per Share Value based on latest NOSH - 325,684
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.15 5.03 1.67 1.26 1.11 53.37%
EPS 1.09 0.66 0.24 0.17 0.32 35.82%
DPS 0.38 0.19 0.08 0.05 0.00 -
NAPS 0.0938 0.0531 0.0259 0.0196 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 2.54 1.63 0.40 0.38 0.00 -
P/RPS 6.82 4.02 2.17 2.65 0.00 -
P/EPS 38.54 30.70 14.98 20.00 0.00 -
EY 2.59 3.26 6.68 5.00 0.00 -
DY 0.91 0.92 2.25 1.58 0.00 -
P/NAPS 4.47 3.81 1.40 1.70 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 04/02/15 20/02/14 25/02/13 27/02/12 - -
Price 2.86 1.94 0.425 0.37 0.00 -
P/RPS 7.68 4.78 2.30 2.58 0.00 -
P/EPS 43.40 36.53 15.92 19.47 0.00 -
EY 2.30 2.74 6.28 5.14 0.00 -
DY 0.80 0.77 2.12 1.62 0.00 -
P/NAPS 5.03 4.53 1.49 1.66 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