[INCKEN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 62.13%
YoY- -67.74%
Quarter Report
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 10,289 9,447 6,284 1,862 23,639 22,394 16,660 -27.41%
PBT -1,810 -1,339 -2,758 -2,699 -6,988 -1,631 -4,524 -45.61%
Tax -227 -226 -46 0 -139 -415 -102 70.20%
NP -2,037 -1,565 -2,804 -2,699 -7,127 -2,046 -4,626 -42.03%
-
NP to SH -2,037 -1,565 -2,804 -2,699 -7,127 -2,046 -4,626 -42.03%
-
Tax Rate - - - - - - - -
Total Cost 12,326 11,012 9,088 4,561 30,766 24,440 21,286 -30.45%
-
Net Worth 722,935 702,243 692,988 700,934 700,620 702,058 699,933 2.17%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 4,390 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 722,935 702,243 692,988 700,934 700,620 702,058 699,933 2.17%
NOSH 399,411 401,282 400,571 402,835 402,655 401,176 402,260 -0.47%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -19.80% -16.57% -44.62% -144.95% -30.15% -9.14% -27.77% -
ROE -0.28% -0.22% -0.40% -0.39% -1.02% -0.29% -0.66% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.58 2.35 1.57 0.46 5.87 5.58 4.14 -26.97%
EPS -0.51 -0.39 -0.70 -0.67 -1.77 -0.51 -1.15 -41.75%
DPS 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
NAPS 1.81 1.75 1.73 1.74 1.74 1.75 1.74 2.65%
Adjusted Per Share Value based on latest NOSH - 402,835
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.88 2.65 1.76 0.52 6.62 6.27 4.66 -27.38%
EPS -0.57 -0.44 -0.79 -0.76 -2.00 -0.57 -1.30 -42.19%
DPS 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
NAPS 2.0242 1.9663 1.9404 1.9626 1.9617 1.9658 1.9598 2.17%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.70 0.665 0.70 0.73 0.72 0.86 0.885 -
P/RPS 27.17 28.25 44.62 157.93 12.26 15.41 21.37 17.30%
P/EPS -137.25 -170.51 -100.00 -108.96 -40.68 -168.63 -76.96 46.90%
EY -0.73 -0.59 -1.00 -0.92 -2.46 -0.59 -1.30 -31.86%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.40 0.42 0.41 0.49 0.51 -16.33%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 22/05/15 26/02/15 24/11/14 28/08/14 -
Price 0.685 0.71 0.65 0.71 0.73 0.795 0.88 -
P/RPS 26.59 30.16 41.43 153.61 12.43 14.24 21.25 16.07%
P/EPS -134.31 -182.05 -92.86 -105.97 -41.24 -155.88 -76.52 45.35%
EY -0.74 -0.55 -1.08 -0.94 -2.42 -0.64 -1.31 -31.59%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.38 0.41 0.42 0.45 0.51 -17.76%

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