[INCKEN] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 91.91%
YoY- 51.12%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 12,904 10,708 10,834 12,757 10,034 7,260 10,289 16.31%
PBT -1,700 -8,576 -3,389 -38 -12,610 -15,020 -1,810 -4.09%
Tax -656 0 -352 -981 0 0 -227 103.01%
NP -2,356 -8,576 -3,741 -1,020 -12,610 -15,020 -2,037 10.19%
-
NP to SH -2,356 -8,576 -3,741 -1,020 -12,610 -15,020 -2,037 10.19%
-
Tax Rate - - - - - - - -
Total Cost 15,260 19,284 14,575 13,777 22,644 22,280 12,326 15.31%
-
Net Worth 633,038 633,038 637,070 633,165 630,499 633,908 722,935 -8.47%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 633,038 633,038 637,070 633,165 630,499 633,908 722,935 -8.47%
NOSH 420,750 420,750 420,750 420,750 404,166 403,763 399,411 3.53%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -18.26% -80.09% -34.53% -8.00% -125.67% -206.89% -19.80% -
ROE -0.37% -1.35% -0.59% -0.16% -2.00% -2.37% -0.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.20 2.66 2.69 3.16 2.48 1.80 2.58 15.45%
EPS -0.58 -2.12 -0.93 -0.25 -3.12 -3.72 -0.51 8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.58 1.57 1.56 1.57 1.81 -9.05%
Adjusted Per Share Value based on latest NOSH - 420,750
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.07 2.54 2.57 3.03 2.38 1.73 2.45 16.24%
EPS -0.56 -2.04 -0.89 -0.24 -3.00 -3.57 -0.48 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5045 1.5045 1.5141 1.5048 1.4985 1.5066 1.7182 -8.48%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.70 0.685 0.695 0.695 0.70 0.715 0.70 -
P/RPS 21.87 25.79 25.87 21.97 28.20 39.76 27.17 -13.48%
P/EPS -119.80 -32.21 -74.91 -274.79 -22.44 -19.22 -137.25 -8.67%
EY -0.83 -3.11 -1.33 -0.36 -4.46 -5.20 -0.73 8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.44 0.44 0.45 0.46 0.39 10.01%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 28/02/17 28/11/16 30/08/16 27/05/16 29/02/16 -
Price 0.69 0.72 0.68 0.68 0.735 0.70 0.685 -
P/RPS 21.56 27.11 25.31 21.50 29.61 38.93 26.59 -13.05%
P/EPS -118.09 -33.85 -73.29 -268.86 -23.56 -18.82 -134.31 -8.22%
EY -0.85 -2.95 -1.36 -0.37 -4.24 -5.31 -0.74 9.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.43 0.43 0.47 0.45 0.38 10.27%

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