[INCKEN] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 54.25%
YoY- 50.34%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 13,968 21,619 27,784 29,900 31,024 32,715 33,737 -44.47%
PBT -10,388 -10,316 -6,792 -7,322 -16,112 -11,820 -13,409 -15.66%
Tax 0 -95 -606 -50 0 -1 0 -
NP -10,388 -10,411 -7,398 -7,372 -16,112 -11,821 -13,409 -15.66%
-
NP to SH -10,388 -10,411 -7,398 -7,372 -16,112 -11,821 13,409 -
-
Tax Rate - - - - - - - -
Total Cost 24,356 32,030 35,182 37,272 47,136 44,536 47,146 -35.64%
-
Net Worth 579,372 583,159 590,732 590,732 590,732 594,519 586,946 -0.86%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 579,372 583,159 590,732 590,732 590,732 594,519 586,946 -0.86%
NOSH 420,750 420,750 420,750 420,750 420,750 420,750 420,750 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -74.37% -48.16% -26.63% -24.66% -51.93% -36.13% -39.75% -
ROE -1.79% -1.79% -1.25% -1.25% -2.73% -1.99% 2.28% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3.69 5.71 7.34 7.90 8.19 8.64 8.91 -44.46%
EPS -2.72 -2.75 -1.96 -1.94 -4.44 -3.12 -3.55 -16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.54 1.56 1.56 1.56 1.57 1.55 -0.86%
Adjusted Per Share Value based on latest NOSH - 420,750
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3.91 6.05 7.78 8.37 8.69 9.16 9.45 -44.50%
EPS -2.91 -2.92 -2.07 -2.06 -4.51 -3.31 3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6222 1.6328 1.6541 1.6541 1.6541 1.6647 1.6434 -0.86%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.42 0.43 0.41 0.42 0.445 0.45 0.45 -
P/RPS 11.39 7.53 5.59 5.32 5.43 5.21 5.05 72.06%
P/EPS -15.31 -15.64 -20.98 -21.57 -10.46 -14.42 12.71 -
EY -6.53 -6.39 -4.77 -4.64 -9.56 -6.94 7.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.26 0.27 0.29 0.29 0.29 -4.65%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 28/02/23 25/11/22 26/08/22 27/05/22 28/02/22 26/11/21 -
Price 0.41 0.425 0.415 0.42 0.43 0.49 0.485 -
P/RPS 11.12 7.44 5.66 5.32 5.25 5.67 5.44 61.13%
P/EPS -14.95 -15.46 -21.24 -21.57 -10.11 -15.70 13.70 -
EY -6.69 -6.47 -4.71 -4.64 -9.89 -6.37 7.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.27 0.27 0.28 0.31 0.31 -8.80%

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