[INCKEN] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 43.48%
YoY- 77.16%
Quarter Report
View:
Show?
Cumulative Result
01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,341 2,341 814 5,390 5,385 2,666 745 149.54%
PBT 1,722 1,722 -1,654 -1,711 -3,265 -4,451 -3,740 -
Tax -88 -88 1,654 1,711 3,265 4,451 3,740 -
NP 1,634 1,634 0 0 0 0 0 -
-
NP to SH 1,634 1,634 -1,643 -1,912 -3,383 -4,432 -3,688 -
-
Tax Rate 5.11% 5.11% - - - - - -
Total Cost 707 707 814 5,390 5,385 2,666 745 -4.09%
-
Net Worth 0 6,021 2,710 4,124 2,722 1,650 2,376 -
Dividend
01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 0 6,021 2,710 4,124 2,722 1,650 2,376 -
NOSH 8,248 8,248 8,215 8,248 8,251 8,250 8,195 0.51%
Ratio Analysis
01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 69.80% 69.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 27.14% -60.61% -46.36% -124.24% -268.60% -155.17% -
Per Share
01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.38 28.38 9.91 65.35 65.26 32.31 9.09 148.26%
EPS 19.81 19.81 -20.00 -23.18 -41.00 -53.72 -45.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.73 0.33 0.50 0.33 0.20 0.29 -
Adjusted Per Share Value based on latest NOSH - 8,250
01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 0.56 0.56 0.19 1.28 1.28 0.63 0.18 147.56%
EPS 0.39 0.39 -0.39 -0.45 -0.80 -1.05 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0143 0.0064 0.0098 0.0065 0.0039 0.0056 -
Price Multiplier on Financial Quarter End Date
01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 01/07/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 18.50 18.50 18.50 18.50 7.60 9.50 7.90 -
P/RPS 65.18 65.18 186.70 28.31 11.65 29.40 86.91 -20.53%
P/EPS 93.39 93.39 -92.50 -79.81 -18.54 -17.68 -17.56 -
EY 1.07 1.07 -1.08 -1.25 -5.39 -5.65 -5.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 25.34 56.06 37.00 23.03 47.50 27.24 -
Price Multiplier on Announcement Date
01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - 26/08/02 23/05/02 28/02/02 13/11/01 27/08/01 31/05/01 -
Price 0.00 18.50 18.50 18.50 8.20 9.00 10.10 -
P/RPS 0.00 65.18 186.70 28.31 12.56 27.85 111.11 -
P/EPS 0.00 93.39 -92.50 -79.81 -20.00 -16.75 -22.44 -
EY 0.00 1.07 -1.08 -1.25 -5.00 -5.97 -4.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 25.34 56.06 37.00 24.85 45.00 34.83 -

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