[INCKEN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 77.42%
YoY- -231.03%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,639 29,858 33,320 19,568 14,073 15,165 13,290 46.64%
PBT -6,988 -2,174 -9,048 -6,436 -28,189 -20,252 4,192 -
Tax -139 -553 -204 0 -308 -544 -218 -25.85%
NP -7,127 -2,728 -9,252 -6,436 -28,497 -20,796 3,974 -
-
NP to SH -7,127 -2,728 -9,252 -6,436 -28,497 -20,796 3,974 -
-
Tax Rate - - - - - - 5.20% -
Total Cost 30,766 32,586 42,572 26,004 42,570 35,961 9,316 121.28%
-
Net Worth 700,620 702,058 699,933 711,982 719,725 704,903 725,863 -2.32%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 17,699 4,366 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 700,620 702,058 699,933 711,982 719,725 704,903 725,863 -2.32%
NOSH 402,655 401,176 402,260 402,249 404,340 405,116 405,510 -0.46%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -30.15% -9.14% -27.77% -32.89% -202.49% -137.13% 29.90% -
ROE -1.02% -0.39% -1.32% -0.90% -3.96% -2.95% 0.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.87 7.44 8.28 4.86 3.48 3.74 3.28 47.24%
EPS -1.77 -0.68 -2.30 -1.60 -7.05 -5.13 0.98 -
DPS 0.00 0.00 0.00 4.40 1.08 0.00 0.00 -
NAPS 1.74 1.75 1.74 1.77 1.78 1.74 1.79 -1.86%
Adjusted Per Share Value based on latest NOSH - 402,249
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.62 7.10 7.92 4.65 3.34 3.60 3.16 46.63%
EPS -1.69 -0.65 -2.20 -1.53 -6.77 -4.94 0.94 -
DPS 0.00 0.00 0.00 4.21 1.04 0.00 0.00 -
NAPS 1.6652 1.6686 1.6635 1.6922 1.7106 1.6753 1.7252 -2.32%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.72 0.86 0.885 0.815 0.83 0.925 0.90 -
P/RPS 12.26 11.55 10.68 16.75 23.85 24.71 27.46 -41.49%
P/EPS -40.68 -126.47 -38.48 -50.94 -11.78 -18.02 91.84 -
EY -2.46 -0.79 -2.60 -1.96 -8.49 -5.55 1.09 -
DY 0.00 0.00 0.00 5.40 1.30 0.00 0.00 -
P/NAPS 0.41 0.49 0.51 0.46 0.47 0.53 0.50 -12.36%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 28/08/14 29/05/14 17/03/14 29/11/13 28/08/13 -
Price 0.73 0.795 0.88 0.81 0.815 0.88 0.89 -
P/RPS 12.43 10.68 10.62 16.65 23.42 23.51 27.16 -40.52%
P/EPS -41.24 -116.91 -38.26 -50.63 -11.56 -17.14 90.82 -
EY -2.42 -0.86 -2.61 -1.98 -8.65 -5.83 1.10 -
DY 0.00 0.00 0.00 5.43 1.33 0.00 0.00 -
P/NAPS 0.42 0.45 0.51 0.46 0.46 0.51 0.50 -10.94%

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