[INCKEN] QoQ Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -25083.33%
YoY- -1434.81%
Quarter Report
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 8,439 6,521 3,780 2,602 6,666 3,775 2,677 114.84%
PBT -1,275 -1,009 -2,444 -14,000 676 1,294 -2,144 -29.26%
Tax -619 -524 0 509 -622 -329 0 -
NP -1,894 -1,533 -2,444 -13,491 54 965 -2,144 -7.92%
-
NP to SH -1,894 -1,533 -2,444 -13,491 54 965 -2,144 -7.92%
-
Tax Rate - - - - 92.01% 25.43% - -
Total Cost 10,333 8,054 6,224 16,093 6,612 2,810 4,821 66.15%
-
Net Worth 633,832 631,742 637,070 633,038 633,038 633,038 633,038 0.08%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 633,832 631,742 637,070 633,038 633,038 633,038 633,038 0.08%
NOSH 420,750 420,750 420,750 420,750 420,750 420,750 420,750 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -22.44% -23.51% -64.66% -518.49% 0.81% 25.56% -80.09% -
ROE -0.30% -0.24% -0.38% -2.13% 0.01% 0.15% -0.34% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.10 1.62 0.94 0.65 1.65 0.94 0.66 116.17%
EPS -0.47 -0.38 -0.61 -3.35 0.01 0.24 -0.53 -7.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.57 1.58 1.57 1.57 1.57 1.57 0.42%
Adjusted Per Share Value based on latest NOSH - 420,750
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.01 1.55 0.90 0.62 1.58 0.90 0.64 114.30%
EPS -0.45 -0.36 -0.58 -3.21 0.01 0.23 -0.51 -7.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5064 1.5015 1.5141 1.5045 1.5045 1.5045 1.5045 0.08%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.665 0.675 0.69 0.69 0.685 0.70 0.685 -
P/RPS 31.61 41.65 73.60 106.92 41.43 74.77 103.17 -54.51%
P/EPS -140.85 -177.17 -113.84 -20.62 5,114.78 292.48 -128.82 6.12%
EY -0.71 -0.56 -0.88 -4.85 0.02 0.34 -0.78 -6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.44 0.44 0.45 0.44 -3.05%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 28/05/18 28/02/18 24/11/17 25/08/17 26/05/17 -
Price 0.655 0.67 0.685 0.685 0.69 0.69 0.72 -
P/RPS 31.14 41.34 73.07 106.15 41.74 73.70 108.45 -56.44%
P/EPS -138.73 -175.86 -113.01 -20.47 5,152.11 288.30 -135.41 1.62%
EY -0.72 -0.57 -0.88 -4.88 0.02 0.35 -0.74 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.43 0.44 0.44 0.44 0.46 -7.37%

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