[INARI] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -78.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 180,775 138,976 95,138 48,348 119,624 76,962 41,136 168.53%
PBT 20,302 16,459 11,731 4,699 20,484 15,224 12,177 40.64%
Tax -1,016 -2,304 -1,584 -740 -1,725 -574 -163 239.06%
NP 19,286 14,155 10,147 3,959 18,759 14,650 12,014 37.13%
-
NP to SH 19,887 14,405 10,147 3,959 18,759 14,650 12,014 39.97%
-
Tax Rate 5.00% 14.00% 13.50% 15.75% 8.42% 3.77% 1.34% -
Total Cost 161,489 124,821 84,991 44,389 100,865 62,312 29,122 213.61%
-
Net Worth 82,074 81,388 72,557 71,230 30,539 24,054 0 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,188 6,547 3,902 1,915 - - - -
Div Payout % 46.20% 45.45% 38.46% 48.39% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 82,074 81,388 72,557 71,230 30,539 24,054 0 -
NOSH 328,168 327,386 325,224 319,274 167,341 144,906 106,224 112.26%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.67% 10.19% 10.67% 8.19% 15.68% 19.04% 29.21% -
ROE 24.23% 17.70% 13.98% 5.56% 61.42% 60.90% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 55.09 42.45 29.25 15.14 71.48 53.11 38.73 26.50%
EPS 6.06 4.40 3.12 1.24 11.21 10.11 11.31 -34.05%
DPS 2.80 2.00 1.20 0.60 0.00 0.00 0.00 -
NAPS 0.2501 0.2486 0.2231 0.2231 0.1825 0.166 0.00 -
Adjusted Per Share Value based on latest NOSH - 319,274
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.77 3.67 2.51 1.28 3.16 2.03 1.09 167.78%
EPS 0.52 0.38 0.27 0.10 0.50 0.39 0.32 38.26%
DPS 0.24 0.17 0.10 0.05 0.00 0.00 0.00 -
NAPS 0.0217 0.0215 0.0192 0.0188 0.0081 0.0063 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 - - - -
Price 0.37 0.38 0.38 0.36 0.00 0.00 0.00 -
P/RPS 0.67 0.90 1.30 2.38 0.00 0.00 0.00 -
P/EPS 6.11 8.64 12.18 29.03 0.00 0.00 0.00 -
EY 16.38 11.58 8.21 3.44 0.00 0.00 0.00 -
DY 7.57 5.26 3.16 1.67 0.00 0.00 0.00 -
P/NAPS 1.48 1.53 1.70 1.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 27/02/12 24/11/11 25/08/11 14/07/11 - -
Price 0.36 0.365 0.37 0.37 0.425 0.00 0.00 -
P/RPS 0.65 0.86 1.26 2.44 0.59 0.00 0.00 -
P/EPS 5.94 8.30 11.86 29.84 3.79 0.00 0.00 -
EY 16.83 12.05 8.43 3.35 26.38 0.00 0.00 -
DY 7.78 5.48 3.24 1.62 0.00 0.00 0.00 -
P/NAPS 1.44 1.47 1.66 1.66 2.33 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