[INCKEN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 42.01%
YoY- -177.7%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 20,820 10,988 9,191 5,844 4,004 2,660 5,709 137.48%
PBT -28,218 -12,960 -23,034 -18,572 -32,798 25,832 26,348 -
Tax -52 -52 -102 -508 -102 -376 -1,056 -86.63%
NP -28,270 -13,012 -23,136 -19,080 -32,900 25,456 25,292 -
-
NP to SH -28,270 -13,012 -23,136 -19,080 -32,900 25,456 25,292 -
-
Tax Rate - - - - - 1.46% 4.01% -
Total Cost 49,090 24,000 32,327 24,924 36,904 -22,796 -19,583 -
-
Net Worth 336,547 350,648 194,457 39,799 370,672 387,746 717,750 -39.72%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 603 -
Div Payout % - - - - - - 2.39% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 336,547 350,648 194,457 39,799 370,672 387,746 717,750 -39.72%
NOSH 420,684 422,467 234,285 44,718 44,713 8,249 8,250 1285.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -135.78% -118.42% -251.72% -326.49% -821.68% 956.99% 443.02% -
ROE -8.40% -3.71% -11.90% -47.94% -8.88% 6.57% 3.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.95 2.60 3.92 13.07 8.95 32.24 69.20 -82.85%
EPS -6.72 -3.08 -5.50 -42.67 -7.82 6.04 314.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.32 -
NAPS 0.80 0.83 0.83 0.89 8.29 47.00 87.00 -95.64%
Adjusted Per Share Value based on latest NOSH - 171,200
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.95 2.61 2.18 1.39 0.95 0.63 1.36 137.17%
EPS -6.72 -3.09 -5.50 -4.53 -7.82 6.05 6.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.7999 0.8334 0.4622 0.0946 0.881 0.9216 1.7059 -39.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.49 0.60 0.60 0.70 1.02 18.50 18.50 -
P/RPS 9.90 23.07 15.29 5.36 11.39 57.38 26.73 -48.52%
P/EPS -7.29 -19.48 -6.08 -1.64 -1.39 6.00 6.03 -
EY -13.71 -5.13 -16.46 -60.95 -72.14 16.68 16.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
P/NAPS 0.61 0.72 0.72 0.79 0.12 0.39 0.21 103.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 24/02/06 30/11/05 30/08/05 26/05/05 28/02/05 -
Price 0.55 0.50 0.60 0.63 0.81 18.50 18.50 -
P/RPS 11.11 19.22 15.29 4.82 9.05 57.38 26.73 -44.39%
P/EPS -8.18 -16.23 -6.08 -1.48 -1.10 6.00 6.03 -
EY -12.22 -6.16 -16.46 -67.72 -90.84 16.68 16.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
P/NAPS 0.69 0.60 0.72 0.71 0.10 0.39 0.21 121.49%

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