[INCKEN] QoQ Quarter Result on 30-Sep-2016 [#3]

Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 317.25%
YoY- 347.13%
Quarter Report
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 3,775 2,677 887 4,551 3,202 1,815 842 172.14%
PBT 1,294 -2,144 -1,021 6,276 -2,550 -3,755 -472 -
Tax -329 0 142 -736 0 0 0 -
NP 965 -2,144 -879 5,540 -2,550 -3,755 -472 -
-
NP to SH 965 -2,144 -879 5,540 -2,550 -3,755 -472 -
-
Tax Rate 25.43% - - 11.73% - - - -
Total Cost 2,810 4,821 1,766 -989 5,752 5,570 1,314 66.06%
-
Net Worth 633,038 633,038 637,070 633,165 631,428 633,908 711,933 -7.53%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 633,038 633,038 637,070 633,165 631,428 633,908 711,933 -7.53%
NOSH 420,750 420,750 420,750 420,750 404,761 403,763 393,333 4.59%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 25.56% -80.09% -99.10% 121.73% -79.64% -206.89% -56.06% -
ROE 0.15% -0.34% -0.14% 0.87% -0.40% -0.59% -0.07% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.94 0.66 0.22 1.13 0.79 0.45 0.21 171.85%
EPS 0.24 -0.53 -0.21 1.39 -0.63 -0.93 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.58 1.57 1.56 1.57 1.81 -9.05%
Adjusted Per Share Value based on latest NOSH - 420,750
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.06 0.75 0.25 1.27 0.90 0.51 0.24 169.43%
EPS 0.27 -0.60 -0.25 1.55 -0.71 -1.05 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7725 1.7725 1.7838 1.7729 1.768 1.7749 1.9934 -7.53%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.70 0.685 0.695 0.695 0.70 0.715 0.70 -
P/RPS 74.77 103.17 315.93 61.59 88.49 159.06 327.00 -62.64%
P/EPS 292.48 -128.82 -318.81 50.59 -111.11 -76.88 -583.33 -
EY 0.34 -0.78 -0.31 1.98 -0.90 -1.30 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.44 0.44 0.45 0.46 0.39 10.01%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 28/02/17 28/11/16 30/08/16 27/05/16 29/02/16 -
Price 0.69 0.72 0.68 0.68 0.735 0.70 0.685 -
P/RPS 73.70 108.45 309.11 60.26 92.91 155.72 319.99 -62.45%
P/EPS 288.30 -135.41 -311.93 49.50 -116.67 -75.27 -570.83 -
EY 0.35 -0.74 -0.32 2.02 -0.86 -1.33 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.43 0.43 0.47 0.45 0.38 10.27%

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