[INCKEN] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -24.04%
YoY- -41.06%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 6,858 6,576 4,895 6,030 5,130 3,664 4,745 27.86%
PBT 34,318 4,072 17,604 21,896 28,826 -6,408 75,004 -40.65%
Tax -566 -628 -432 0 0 -320 -410 24.00%
NP 33,752 3,444 17,172 21,896 28,826 -6,728 74,594 -41.09%
-
NP to SH 33,752 3,444 17,172 21,896 28,826 -6,728 74,594 -41.09%
-
Tax Rate 1.65% 15.42% 2.45% 0.00% 0.00% - 0.55% -
Total Cost -26,894 3,132 -12,277 -15,865 -23,696 10,392 -69,849 -47.10%
-
Net Worth 379,375 363,533 234,575 213,917 212,028 77,046 78,787 185.42%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 379,375 363,533 234,575 213,917 212,028 77,046 78,787 185.42%
NOSH 8,250 8,247 7,871 8,249 8,250 8,249 8,249 0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 492.16% 52.37% 350.81% 363.08% 561.91% -183.62% 1,572.05% -
ROE 8.90% 0.95% 7.32% 10.24% 13.60% -8.73% 94.68% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 83.12 79.74 62.19 73.10 62.18 44.42 57.52 27.84%
EPS 409.12 41.76 218.15 261.53 349.40 -81.56 904.17 -41.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 45.98 44.08 29.80 25.93 25.70 9.34 9.55 185.40%
Adjusted Per Share Value based on latest NOSH - 8,250
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.63 1.56 1.16 1.43 1.22 0.87 1.13 27.69%
EPS 8.02 0.82 4.08 5.20 6.85 -1.60 17.73 -41.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9017 0.864 0.5575 0.5084 0.5039 0.1831 0.1873 185.38%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 22.26 23.20 29.75 25.31 29.75 41.65 32.17 -21.78%
P/EPS 4.52 44.30 8.48 6.97 5.29 -22.68 2.05 69.48%
EY 22.11 2.26 11.79 14.35 18.89 -4.41 48.87 -41.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.62 0.71 0.72 1.98 1.94 -65.13%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 24/05/04 27/02/04 18/11/03 29/08/03 30/05/03 28/02/03 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 22.26 23.20 29.75 25.31 29.75 41.65 32.17 -21.78%
P/EPS 4.52 44.30 8.48 6.97 5.29 -22.68 2.05 69.48%
EY 22.11 2.26 11.79 14.35 18.89 -4.41 48.87 -41.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.62 0.71 0.72 1.98 1.94 -65.13%

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