[INCKEN] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -211.69%
YoY- 55.45%
Quarter Report
View:
Show?
Quarter Result
30/09/02 01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 2,202 1,527 1,527 814 5 2,719 1,921 11.52%
PBT 26,352 2,376 3,376 -1,654 1,554 1,186 -711 -
Tax -125 901 -99 1,654 -83 -137 711 -
NP 26,227 3,277 3,277 0 1,471 1,049 0 -
-
NP to SH 26,227 3,277 3,277 -1,643 1,471 1,049 -744 -
-
Tax Rate 0.47% -37.92% 2.93% - 5.34% 11.55% - -
Total Cost -24,025 -1,750 -1,750 814 -1,466 1,670 1,921 -
-
Net Worth 31,927 0 6,022 2,710 4,125 2,721 1,653 964.19%
Dividend
30/09/02 01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 31,927 0 6,022 2,710 4,125 2,721 1,653 964.19%
NOSH 8,250 8,250 8,250 8,215 8,250 8,246 8,266 -0.15%
Ratio Analysis
30/09/02 01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1,191.05% 214.60% 214.60% 0.00% 29,420.00% 38.58% 0.00% -
ROE 82.14% 0.00% 54.41% -60.61% 35.66% 38.55% -45.00% -
Per Share
30/09/02 01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.69 18.51 18.51 9.91 0.06 32.97 23.24 11.68%
EPS 317.90 39.72 39.72 -20.00 17.83 12.72 -9.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 0.00 0.73 0.33 0.50 0.33 0.20 965.75%
Adjusted Per Share Value based on latest NOSH - 8,215
30/09/02 01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 0.52 0.36 0.36 0.19 0.00 0.65 0.46 10.28%
EPS 6.23 0.78 0.78 -0.39 0.35 0.25 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.00 0.0143 0.0064 0.0098 0.0065 0.0039 970.65%
Price Multiplier on Financial Quarter End Date
30/09/02 01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 30/09/02 01/07/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 18.50 18.50 18.50 18.50 18.50 7.60 9.50 -
P/RPS 69.31 99.95 99.95 186.70 30,525.52 23.05 40.88 52.44%
P/EPS 5.82 46.58 46.58 -92.50 103.76 59.75 -105.56 -
EY 17.18 2.15 2.15 -1.08 0.96 1.67 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.78 0.00 25.34 56.06 37.00 23.03 47.50 -84.02%
Price Multiplier on Announcement Date
30/09/02 01/07/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/12/02 - 26/08/02 23/05/02 28/02/02 13/11/01 27/08/01 -
Price 18.50 0.00 18.50 18.50 18.50 8.20 9.00 -
P/RPS 69.31 0.00 99.95 186.70 30,525.52 24.87 38.73 59.17%
P/EPS 5.82 0.00 46.58 -92.50 103.76 64.47 -100.00 -
EY 17.18 0.00 2.15 -1.08 0.96 1.55 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.78 0.00 25.34 56.06 37.00 24.85 45.00 -83.31%

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