[INCKEN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2090.55%
YoY- 163.77%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 29,438 29,852 31,768 17,582 14,904 10,786 8,252 133.29%
PBT 1,728 -438 1,296 1,483 520 6,798 -1,424 -
Tax -1,376 -578 -688 -501 -569 -4 -8 2983.13%
NP 352 -1,016 608 982 -49 6,794 -1,432 -
-
NP to SH 352 -1,016 608 982 -49 6,794 -1,432 -
-
Tax Rate 79.63% - 53.09% 33.78% 109.42% 0.06% - -
Total Cost 29,086 30,868 31,160 16,600 14,953 3,992 9,684 108.03%
-
Net Worth 3,062,400 6,197,600 440,799 466,577 486,483 486,483 457,444 254.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,062,400 6,197,600 440,799 466,577 486,483 486,483 457,444 254.79%
NOSH 2,640,000 5,080,000 380,000 402,222 419,382 419,382 397,777 252.75%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.20% -3.40% 1.91% 5.59% -0.33% 62.99% -17.35% -
ROE 0.01% -0.02% 0.14% 0.21% -0.01% 1.40% -0.31% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.12 0.59 8.36 4.37 3.55 2.57 2.07 -33.57%
EPS 0.01 -0.02 0.16 0.23 0.00 1.62 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.22 1.16 1.16 1.16 1.16 1.15 0.57%
Adjusted Per Share Value based on latest NOSH - 443,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.00 7.09 7.55 4.18 3.54 2.56 1.96 133.46%
EPS 0.08 -0.24 0.14 0.23 -0.01 1.61 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2784 14.7299 1.0477 1.1089 1.1562 1.1562 1.0872 254.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.61 0.51 0.50 0.46 0.34 0.34 0.17 -
P/RPS 54.70 86.79 5.98 10.52 9.57 13.22 8.19 254.24%
P/EPS 4,575.00 -2,550.00 312.50 188.41 -2,890.36 20.99 -47.22 -
EY 0.02 -0.04 0.32 0.53 -0.03 4.76 -2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.43 0.40 0.29 0.29 0.15 131.80%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 25/05/10 25/02/10 30/11/09 21/08/09 28/05/09 -
Price 0.71 0.59 0.48 0.47 0.44 0.34 0.34 -
P/RPS 63.67 100.40 5.74 10.75 12.38 13.22 16.39 146.91%
P/EPS 5,325.00 -2,950.00 300.00 192.51 -3,740.47 20.99 -94.44 -
EY 0.02 -0.03 0.33 0.52 -0.03 4.76 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.48 0.41 0.41 0.38 0.29 0.30 60.42%

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