[INCKEN] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -232.51%
YoY- 22.04%
Quarter Report
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 12,488 6,388 1,972 15,595 14,960 9,301 2,780 171.99%
PBT -1,463 -5,595 -2,775 -11,063 -2,284 -3,452 -2,444 -28.94%
Tax -650 -226 -2 -332 -1,143 -524 0 -
NP -2,113 -5,821 -2,777 -11,395 -3,427 -3,976 -2,444 -9.23%
-
NP to SH -2,113 -5,821 -2,777 -11,395 -3,427 -3,976 -2,444 -9.23%
-
Tax Rate - - - - - - - -
Total Cost 14,601 12,209 4,749 26,990 18,387 13,277 5,224 98.29%
-
Net Worth 621,026 617,240 625,087 638,894 633,832 631,742 637,070 -1.68%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 621,026 617,240 625,087 638,894 633,832 631,742 637,070 -1.68%
NOSH 420,750 420,750 420,750 420,750 420,750 420,750 420,750 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -16.92% -91.12% -140.82% -73.07% -22.91% -42.75% -87.91% -
ROE -0.34% -0.94% -0.44% -1.78% -0.54% -0.63% -0.38% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.30 1.69 0.52 4.03 3.73 2.31 0.69 183.59%
EPS -0.56 -1.54 -0.72 -2.94 -0.85 -0.99 -0.61 -5.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.63 1.65 1.65 1.58 1.57 1.58 2.51%
Adjusted Per Share Value based on latest NOSH - 420,750
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.97 1.52 0.47 3.71 3.56 2.21 0.66 172.31%
EPS -0.50 -1.38 -0.66 -2.71 -0.81 -0.94 -0.58 -9.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.476 1.467 1.4857 1.5185 1.5064 1.5015 1.5141 -1.68%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.60 0.615 0.64 0.675 0.665 0.675 0.69 -
P/RPS 18.19 36.46 122.95 16.76 17.83 29.20 100.08 -67.88%
P/EPS -107.53 -40.01 -87.31 -22.94 -77.84 -68.31 -113.84 -3.72%
EY -0.93 -2.50 -1.15 -4.36 -1.28 -1.46 -0.88 3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.39 0.41 0.42 0.43 0.44 -10.89%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 27/08/19 03/06/19 28/02/19 30/11/18 30/08/18 28/05/18 -
Price 0.60 0.60 0.61 0.635 0.655 0.67 0.685 -
P/RPS 18.19 35.57 117.19 15.77 17.56 28.99 99.35 -67.72%
P/EPS -107.53 -39.03 -83.22 -21.58 -76.67 -67.81 -113.01 -3.25%
EY -0.93 -2.56 -1.20 -4.63 -1.30 -1.47 -0.88 3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.37 0.38 0.41 0.43 0.43 -9.52%

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