[INCKEN] QoQ TTM Result on 30-Jun-2000 [#2]

Announcement Date
28-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- -38.07%
YoY--%
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 5,404 5,693 6,612 5,928 6,498 5,464 7,564 0.34%
PBT -18,189 -8,380 -5,720 10,234 16,404 10,335 9,399 -
Tax 18,189 14,464 12,245 5,350 -114 -129 366 -3.88%
NP 0 6,084 6,525 15,584 16,290 10,206 9,765 -
-
NP to SH -18,142 -8,370 -5,998 10,089 16,290 10,206 9,006 -
-
Tax Rate - - - -52.28% 0.69% 1.25% -3.89% -
Total Cost 5,404 -391 87 -9,656 -9,792 -4,742 -2,201 -
-
Net Worth 2,376 6,105 7,754 14,768 20,307 14,425 437,632 5.43%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 2,376 6,105 7,754 14,768 20,307 14,425 437,632 5.43%
NOSH 8,195 8,251 8,249 8,250 8,221 8,242 437,632 4.11%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 0.00% 106.87% 98.68% 262.89% 250.69% 186.79% 129.10% -
ROE -763.32% -137.08% -77.35% 68.31% 80.22% 70.75% 2.06% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 65.94 69.00 80.15 71.85 79.04 66.29 1.73 -3.62%
EPS -221.36 -101.44 -72.70 122.28 198.14 123.81 2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.74 0.94 1.79 2.47 1.75 1.00 1.26%
Adjusted Per Share Value based on latest NOSH - 8,250
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 1.51 1.59 1.85 1.66 1.82 1.53 2.12 0.34%
EPS -5.08 -2.34 -1.68 2.82 4.56 2.86 2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0171 0.0217 0.0414 0.0569 0.0404 1.2254 5.42%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 7.90 10.30 13.00 15.10 20.00 0.00 0.00 -
P/RPS 11.98 14.93 16.22 21.02 25.31 0.00 0.00 -100.00%
P/EPS -3.57 -10.15 -17.88 12.35 10.09 0.00 0.00 -100.00%
EY -28.02 -9.85 -5.59 8.10 9.91 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 27.24 13.92 13.83 8.44 8.10 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 31/05/01 28/02/01 - - - - - -
Price 10.10 9.80 0.00 0.00 0.00 0.00 0.00 -
P/RPS 15.32 14.20 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS -4.56 -9.66 0.00 0.00 0.00 0.00 0.00 -100.00%
EY -21.92 -10.35 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 34.83 13.24 0.00 0.00 0.00 0.00 0.00 -100.00%

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