[INCKEN] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2.99%
YoY- 47.29%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 5,844 4,004 2,660 5,709 6,970 6,858 6,576 -7.55%
PBT -18,572 -32,798 25,832 26,348 25,094 34,318 4,072 -
Tax -508 -102 -376 -1,056 -537 -566 -628 -13.17%
NP -19,080 -32,900 25,456 25,292 24,557 33,752 3,444 -
-
NP to SH -19,080 -32,900 25,456 25,292 24,557 33,752 3,444 -
-
Tax Rate - - 1.46% 4.01% 2.14% 1.65% 15.42% -
Total Cost 24,924 36,904 -22,796 -19,583 -17,586 -26,894 3,132 298.09%
-
Net Worth 39,799 370,672 387,746 717,750 387,801 379,375 363,533 -77.08%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 603 - - - -
Div Payout % - - - 2.39% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 39,799 370,672 387,746 717,750 387,801 379,375 363,533 -77.08%
NOSH 44,718 44,713 8,249 8,250 8,430 8,250 8,247 208.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -326.49% -821.68% 956.99% 443.02% 352.30% 492.16% 52.37% -
ROE -47.94% -8.88% 6.57% 3.52% 6.33% 8.90% 0.95% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.07 8.95 32.24 69.20 82.68 83.12 79.74 -70.01%
EPS -42.67 -7.82 6.04 314.80 297.67 409.12 41.76 -
DPS 0.00 0.00 0.00 7.32 0.00 0.00 0.00 -
NAPS 0.89 8.29 47.00 87.00 46.00 45.98 44.08 -92.56%
Adjusted Per Share Value based on latest NOSH - 8,250
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.64 1.12 0.74 1.60 1.95 1.92 1.84 -7.37%
EPS -5.34 -9.21 7.13 7.08 6.88 9.45 0.96 -
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.1114 1.0379 1.0857 2.0097 1.0858 1.0623 1.0179 -77.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.70 1.02 18.50 18.50 18.50 18.50 18.50 -
P/RPS 5.36 11.39 57.38 26.73 22.37 22.26 23.20 -62.31%
P/EPS -1.64 -1.39 6.00 6.03 6.35 4.52 44.30 -
EY -60.95 -72.14 16.68 16.57 15.75 22.11 2.26 -
DY 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
P/NAPS 0.79 0.12 0.39 0.21 0.40 0.40 0.42 52.31%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 26/05/05 28/02/05 30/11/04 26/08/04 24/05/04 -
Price 0.63 0.81 18.50 18.50 18.50 18.50 18.50 -
P/RPS 4.82 9.05 57.38 26.73 22.37 22.26 23.20 -64.88%
P/EPS -1.48 -1.10 6.00 6.03 6.35 4.52 44.30 -
EY -67.72 -90.84 16.68 16.57 15.75 22.11 2.26 -
DY 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
P/NAPS 0.71 0.10 0.39 0.21 0.40 0.40 0.42 41.86%

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