[INCKEN] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -109.02%
YoY- -2.37%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
Revenue 4,895 6,030 5,130 3,664 4,745 6,057 4,682 3.00%
PBT 17,604 21,896 28,826 -6,408 75,004 37,432 3,444 196.43%
Tax -432 0 0 -320 -410 -284 -176 81.86%
NP 17,172 21,896 28,826 -6,728 74,594 37,148 3,268 201.94%
-
NP to SH 17,172 21,896 28,826 -6,728 74,594 37,148 3,268 201.94%
-
Tax Rate 2.45% 0.00% 0.00% - 0.55% 0.76% 5.11% -
Total Cost -12,277 -15,865 -23,696 10,392 -69,849 -31,090 1,414 -
-
Net Worth 234,575 213,917 212,028 77,046 78,787 31,927 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
Net Worth 234,575 213,917 212,028 77,046 78,787 31,927 0 -
NOSH 7,871 8,249 8,250 8,249 8,249 8,249 8,248 -3.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
NP Margin 350.81% 363.08% 561.91% -183.62% 1,572.05% 613.27% 69.80% -
ROE 7.32% 10.24% 13.60% -8.73% 94.68% 116.35% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
RPS 62.19 73.10 62.18 44.42 57.52 73.42 56.76 6.27%
EPS 218.15 261.53 349.40 -81.56 904.17 450.28 39.62 211.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 29.80 25.93 25.70 9.34 9.55 3.87 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,249
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
RPS 1.16 1.43 1.22 0.87 1.13 1.44 1.11 2.97%
EPS 4.08 5.20 6.85 -1.60 17.73 8.83 0.78 201.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5575 0.5084 0.5039 0.1831 0.1873 0.0759 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 29.75 25.31 29.75 41.65 32.17 25.20 32.59 -5.89%
P/EPS 8.48 6.97 5.29 -22.68 2.05 4.11 46.69 -67.89%
EY 11.79 14.35 18.89 -4.41 48.87 24.34 2.14 211.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.72 1.98 1.94 4.78 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
Date 27/02/04 18/11/03 29/08/03 30/05/03 28/02/03 20/12/02 - -
Price 18.50 18.50 18.50 18.50 18.50 18.50 0.00 -
P/RPS 29.75 25.31 29.75 41.65 32.17 25.20 0.00 -
P/EPS 8.48 6.97 5.29 -22.68 2.05 4.11 0.00 -
EY 11.79 14.35 18.89 -4.41 48.87 24.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.72 1.98 1.94 4.78 0.00 -

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