[INCKEN] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -90.37%
YoY- -16.6%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,337 665 481 1,799 1,785 1,644 372 134.81%
PBT -22,857 6,458 7,527 1,662 16,142 1,018 1,182 -
Tax 43 -94 -653 -120 -126 -157 -192 -
NP -22,814 6,364 6,874 1,542 16,016 861 990 -
-
NP to SH -22,814 6,364 6,874 1,542 16,016 861 990 -
-
Tax Rate - 1.46% 8.68% 7.22% 0.78% 15.42% 16.24% -
Total Cost 24,151 -5,699 -6,393 257 -14,231 783 -618 -
-
Net Worth 370,693 387,746 388,498 879,769 379,341 363,533 245,849 31.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 603 - - - - -
Div Payout % - - 8.79% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 370,693 387,746 388,498 879,769 379,341 363,533 245,849 31.52%
NOSH 44,715 8,249 8,250 19,125 8,250 8,247 8,250 208.87%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1,706.36% 956.99% 1,429.11% 85.71% 897.25% 52.37% 266.13% -
ROE -6.15% 1.64% 1.77% 0.18% 4.22% 0.24% 0.40% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.99 8.06 5.83 9.41 21.64 19.93 4.51 -23.98%
EPS -51.02 1.51 91.55 18.69 194.13 10.44 12.00 -
DPS 0.00 0.00 7.32 0.00 0.00 0.00 0.00 -
NAPS 8.29 47.00 47.09 46.00 45.98 44.08 29.80 -57.41%
Adjusted Per Share Value based on latest NOSH - 19,125
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.32 0.16 0.11 0.43 0.42 0.39 0.09 133.13%
EPS -5.42 1.51 1.63 0.37 3.81 0.20 0.24 -
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.881 0.9216 0.9233 2.091 0.9016 0.864 0.5843 31.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.02 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 34.11 229.51 317.31 196.68 85.51 92.81 410.28 -80.98%
P/EPS -2.00 23.98 22.20 229.46 9.53 177.20 154.17 -
EY -50.02 4.17 4.50 0.44 10.49 0.56 0.65 -
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.39 0.39 0.40 0.40 0.42 0.62 -66.57%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 28/02/05 30/11/04 26/08/04 24/05/04 27/02/04 -
Price 0.81 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 27.09 229.51 317.31 196.68 85.51 92.81 410.28 -83.69%
P/EPS -1.59 23.98 22.20 229.46 9.53 177.20 154.17 -
EY -62.99 4.17 4.50 0.44 10.49 0.56 0.65 -
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.39 0.39 0.40 0.40 0.42 0.62 -70.40%

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