[INCKEN] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 72.52%
YoY- -537.87%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 2,719 1,921 745 0 2,961 1,698 1,034 90.40%
PBT 1,186 -711 -3,740 -2,264 -6,755 -5,430 6,069 -66.29%
Tax -137 711 3,740 2,264 6,755 5,430 15 -
NP 1,049 0 0 0 0 0 6,084 -68.98%
-
NP to SH 1,049 -744 -3,688 -1,931 -7,028 -5,495 6,084 -68.98%
-
Tax Rate 11.55% - - - - - -0.25% -
Total Cost 1,670 1,921 745 0 2,961 1,698 -5,050 -
-
Net Worth 2,721 1,653 2,376 6,105 7,754 14,768 20,307 -73.78%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 2,721 1,653 2,376 6,105 7,754 14,768 20,307 -73.78%
NOSH 8,246 8,266 8,195 8,251 8,249 8,250 8,221 0.20%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 38.58% 0.00% 0.00% 0.00% 0.00% 0.00% 588.39% -
ROE 38.55% -45.00% -155.17% -31.63% -90.63% -37.21% 29.96% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 32.97 23.24 9.09 0.00 35.89 20.58 12.58 89.97%
EPS 12.72 -9.00 -45.00 -23.40 -85.19 -66.60 74.00 -69.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.20 0.29 0.74 0.94 1.79 2.47 -73.83%
Adjusted Per Share Value based on latest NOSH - 8,251
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 0.76 0.54 0.21 0.00 0.83 0.48 0.29 89.97%
EPS 0.29 -0.21 -1.03 -0.54 -1.97 -1.54 1.70 -69.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0046 0.0067 0.0171 0.0217 0.0414 0.0569 -73.83%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 7.60 9.50 7.90 10.30 13.00 15.10 20.00 -
P/RPS 23.05 40.88 86.91 0.00 36.22 73.37 159.03 -72.37%
P/EPS 59.75 -105.56 -17.56 -44.01 -15.26 -22.67 27.03 69.61%
EY 1.67 -0.95 -5.70 -2.27 -6.55 -4.41 3.70 -41.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.03 47.50 27.24 13.92 13.83 8.44 8.10 100.56%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 13/11/01 27/08/01 31/05/01 28/02/01 30/11/00 25/08/00 29/05/00 -
Price 8.20 9.00 10.10 9.80 11.80 14.50 17.30 -
P/RPS 24.87 38.73 111.11 0.00 32.88 70.46 137.56 -67.99%
P/EPS 64.47 -100.00 -22.44 -41.88 -13.85 -21.77 23.38 96.52%
EY 1.55 -1.00 -4.46 -2.39 -7.22 -4.59 4.28 -49.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 24.85 45.00 34.83 13.24 12.55 8.10 7.00 132.53%

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