[INCKEN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -13.01%
YoY- 21.49%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 32,715 33,737 23,938 19,392 10,061 11,197 8,184 151.24%
PBT -11,820 -13,409 -14,846 -17,944 -15,909 -16,561 -20,516 -30.69%
Tax -1 0 0 0 31 0 0 -
NP -11,821 -13,409 -14,846 -17,944 -15,878 -16,561 -20,516 -30.68%
-
NP to SH -11,821 13,409 -14,846 -17,944 -15,878 -16,561 -20,516 -30.68%
-
Tax Rate - - - - - - - -
Total Cost 44,536 47,146 38,784 37,336 25,939 27,758 28,700 33.92%
-
Net Worth 594,519 586,946 594,519 598,306 609,666 609,666 613,453 -2.06%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 594,519 586,946 594,519 598,306 609,666 609,666 613,453 -2.06%
NOSH 420,750 420,750 420,750 420,750 420,750 420,750 420,750 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -36.13% -39.75% -62.02% -92.53% -157.82% -147.90% -250.68% -
ROE -1.99% 2.28% -2.50% -3.00% -2.60% -2.72% -3.34% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.64 8.91 6.32 5.12 2.66 2.96 2.16 151.34%
EPS -3.12 -3.55 -3.92 -4.72 -4.05 -4.37 -5.40 -30.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.55 1.57 1.58 1.61 1.61 1.62 -2.06%
Adjusted Per Share Value based on latest NOSH - 420,750
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.78 8.02 5.69 4.61 2.39 2.66 1.95 150.92%
EPS -2.81 3.19 -3.53 -4.26 -3.77 -3.94 -4.88 -30.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.413 1.395 1.413 1.422 1.449 1.449 1.458 -2.06%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.45 0.45 0.465 0.495 0.525 0.455 0.525 -
P/RPS 5.21 5.05 7.36 9.67 19.76 15.39 24.29 -64.06%
P/EPS -14.42 12.71 -11.86 -10.45 -12.52 -10.40 -9.69 30.25%
EY -6.94 7.87 -8.43 -9.57 -7.99 -9.61 -10.32 -23.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.30 0.31 0.33 0.28 0.32 -6.33%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 27/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.49 0.485 0.49 0.46 0.48 0.525 0.515 -
P/RPS 5.67 5.44 7.75 8.98 18.07 17.75 23.83 -61.50%
P/EPS -15.70 13.70 -12.50 -9.71 -11.45 -12.00 -9.51 39.55%
EY -6.37 7.30 -8.00 -10.30 -8.74 -8.33 -10.52 -28.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.31 0.29 0.30 0.33 0.32 -2.08%

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