[INARI] YoY TTM Result on 31-Mar-2011 [#3]

Announcement Date
14-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 21.92%
YoY--%
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 637,432 215,278 181,637 76,962 102.19%
PBT 89,333 33,593 21,721 15,222 80.27%
Tax -5,118 12 -3,455 -574 107.22%
NP 84,215 33,605 18,266 14,648 79.04%
-
NP to SH 83,545 34,380 18,516 14,648 78.57%
-
Tax Rate 5.73% -0.04% 15.91% 3.77% -
Total Cost 553,217 181,673 163,371 62,314 106.92%
-
Net Worth 224,405 108,495 81,445 24,024 110.45%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 26,803 14,401 6,490 - -
Div Payout % 32.08% 41.89% 35.05% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 224,405 108,495 81,445 24,024 110.45%
NOSH 481,040 336,630 327,615 144,725 49.18%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.21% 15.61% 10.06% 19.03% -
ROE 37.23% 31.69% 22.73% 60.97% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 132.51 63.95 55.44 53.18 35.53%
EPS 17.37 10.21 5.65 10.12 19.71%
DPS 5.57 4.28 1.98 0.00 -
NAPS 0.4665 0.3223 0.2486 0.166 41.07%
Adjusted Per Share Value based on latest NOSH - 144,725
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.19 5.81 4.90 2.08 102.04%
EPS 2.25 0.93 0.50 0.39 79.25%
DPS 0.72 0.39 0.18 0.00 -
NAPS 0.0605 0.0293 0.022 0.0065 110.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/14 29/03/13 30/03/12 - -
Price 2.69 0.435 0.38 0.00 -
P/RPS 2.03 0.68 0.69 0.00 -
P/EPS 15.49 4.26 6.72 0.00 -
EY 6.46 23.48 14.87 0.00 -
DY 2.07 9.83 5.21 0.00 -
P/NAPS 5.77 1.35 1.53 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/05/14 16/05/13 29/05/12 - -
Price 2.84 0.595 0.365 0.00 -
P/RPS 2.14 0.93 0.66 0.00 -
P/EPS 16.35 5.83 6.46 0.00 -
EY 6.12 17.16 15.48 0.00 -
DY 1.96 7.19 5.43 0.00 -
P/NAPS 6.09 1.85 1.47 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