[INARI] YoY Quarter Result on 31-Mar-2013 [#3]

Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 37.92%
YoY- 190.87%
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 217,321 228,288 191,814 56,776 43,838 35,826 0 -
PBT 23,031 37,961 27,173 8,324 4,729 3,045 0 -
Tax -288 -768 -1,675 4,113 -720 -411 0 -
NP 22,743 37,193 25,498 12,437 4,009 2,634 0 -
-
NP to SH 21,402 38,078 24,966 12,388 4,259 2,634 0 -
-
Tax Rate 1.25% 2.02% 6.16% -49.41% 15.23% 13.50% - -
Total Cost 194,578 191,095 166,316 44,339 39,829 33,192 0 -
-
Net Worth 655,363 473,933 224,405 108,495 81,445 24,024 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 9,640 14,053 9,620 6,059 2,620 - - -
Div Payout % 45.05% 36.91% 38.54% 48.91% 61.54% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 655,363 473,933 224,405 108,495 81,445 24,024 0 -
NOSH 964,054 669,209 481,040 336,630 327,615 144,725 0 -
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.47% 16.29% 13.29% 21.91% 9.15% 7.35% 0.00% -
ROE 3.27% 8.03% 11.13% 11.42% 5.23% 10.96% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.54 34.11 39.87 16.87 13.38 24.75 0.00 -
EPS 2.22 5.69 5.19 3.68 1.30 1.82 0.00 -
DPS 1.00 2.10 2.00 1.80 0.80 0.00 0.00 -
NAPS 0.6798 0.7082 0.4665 0.3223 0.2486 0.166 0.00 -
Adjusted Per Share Value based on latest NOSH - 336,630
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.86 6.16 5.17 1.53 1.18 0.97 0.00 -
EPS 0.58 1.03 0.67 0.33 0.11 0.07 0.00 -
DPS 0.26 0.38 0.26 0.16 0.07 0.00 0.00 -
NAPS 0.1768 0.1278 0.0605 0.0293 0.022 0.0065 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - - -
Price 3.22 3.31 2.69 0.435 0.38 0.00 0.00 -
P/RPS 14.28 9.70 6.75 2.58 2.84 0.00 0.00 -
P/EPS 145.05 58.17 51.83 11.82 29.23 0.00 0.00 -
EY 0.69 1.72 1.93 8.46 3.42 0.00 0.00 -
DY 0.31 0.63 0.74 4.14 2.11 0.00 0.00 -
P/NAPS 4.74 4.67 5.77 1.35 1.53 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 14/07/11 - -
Price 2.72 3.32 2.84 0.595 0.365 0.00 0.00 -
P/RPS 12.07 9.73 7.12 3.53 2.73 0.00 0.00 -
P/EPS 122.52 58.35 54.72 16.17 28.08 0.00 0.00 -
EY 0.82 1.71 1.83 6.18 3.56 0.00 0.00 -
DY 0.37 0.63 0.70 3.03 2.19 0.00 0.00 -
P/NAPS 4.00 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