[INARI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 48,348 119,624 76,962 41,136 0 0 0 -
PBT 4,699 20,484 15,224 12,177 0 0 0 -
Tax -740 -1,725 -574 -163 0 0 0 -
NP 3,959 18,759 14,650 12,014 0 0 0 -
-
NP to SH 3,959 18,759 14,650 12,014 0 0 0 -
-
Tax Rate 15.75% 8.42% 3.77% 1.34% - - - -
Total Cost 44,389 100,865 62,312 29,122 0 0 0 -
-
Net Worth 71,230 30,539 24,054 0 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,915 - - - - - - -
Div Payout % 48.39% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 71,230 30,539 24,054 0 0 0 0 -
NOSH 319,274 167,341 144,906 106,224 0 0 0 -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.19% 15.68% 19.04% 29.21% 0.00% 0.00% 0.00% -
ROE 5.56% 61.42% 60.90% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.14 71.48 53.11 38.73 0.00 0.00 0.00 -
EPS 1.24 11.21 10.11 11.31 0.00 0.00 0.00 -
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2231 0.1825 0.166 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 106,224
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.28 3.16 2.03 1.09 0.00 0.00 0.00 -
EPS 0.10 0.50 0.39 0.32 0.00 0.00 0.00 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.0081 0.0063 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 - - - - - - -
Price 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.03 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.44 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 14/07/11 - - - - -
Price 0.37 0.425 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.44 0.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.84 3.79 0.00 0.00 0.00 0.00 0.00 -
EY 3.35 26.38 0.00 0.00 0.00 0.00 0.00 -
DY 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.33 0.00 0.00 0.00 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