[INCKEN] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -126.09%
YoY- -140.75%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 11,273 9,191 4,864 4,282 4,730 5,709 5,600 59.49%
PBT -32,729 -23,031 -6,399 -7,210 31,789 26,349 20,004 -
Tax -24 -105 -1,037 -824 -993 -1,056 -595 -88.26%
NP -32,753 -23,136 -7,436 -8,034 30,796 25,293 19,409 -
-
NP to SH -32,753 -23,136 -7,436 -8,034 30,796 25,293 19,409 -
-
Tax Rate - - - - 3.12% 4.01% 2.97% -
Total Cost 44,026 32,327 12,300 12,316 -26,066 -19,584 -13,809 -
-
Net Worth 350,648 295,318 0 370,693 387,746 388,498 879,769 -45.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 603 603 603 603 - -
Div Payout % - - 0.00% 0.00% 1.96% 2.39% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 350,648 295,318 0 370,693 387,746 388,498 879,769 -45.87%
NOSH 422,467 234,379 171,200 44,715 8,249 8,250 19,125 688.76%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -290.54% -251.72% -152.88% -187.62% 651.08% 443.04% 346.59% -
ROE -9.34% -7.83% 0.00% -2.17% 7.94% 6.51% 2.21% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.67 3.92 2.84 9.58 57.33 69.20 29.28 -79.77%
EPS -7.75 -9.87 -4.34 -17.97 373.29 306.58 101.48 -
DPS 0.00 0.00 0.35 1.35 7.32 7.32 0.00 -
NAPS 0.83 1.26 0.00 8.29 47.00 47.09 46.00 -93.13%
Adjusted Per Share Value based on latest NOSH - 44,715
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.16 2.57 1.36 1.20 1.32 1.60 1.57 59.48%
EPS -9.17 -6.48 -2.08 -2.25 8.62 7.08 5.43 -
DPS 0.00 0.00 0.17 0.17 0.17 0.17 0.00 -
NAPS 0.9818 0.8269 0.00 1.0379 1.0857 1.0878 2.4634 -45.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.60 0.60 0.70 1.02 18.50 18.50 18.50 -
P/RPS 22.49 15.30 24.64 10.65 32.27 26.73 63.18 -49.80%
P/EPS -7.74 -6.08 -16.12 -5.68 4.96 6.03 18.23 -
EY -12.92 -16.45 -6.20 -17.61 20.18 16.57 5.49 -
DY 0.00 0.00 0.50 1.32 0.40 0.40 0.00 -
P/NAPS 0.72 0.48 0.00 0.12 0.39 0.39 0.40 48.02%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 24/02/06 30/11/05 30/08/05 26/05/05 28/02/05 30/11/04 -
Price 0.50 0.60 0.63 0.81 18.50 18.50 18.50 -
P/RPS 18.74 15.30 22.17 8.46 32.27 26.73 63.18 -55.55%
P/EPS -6.45 -6.08 -14.50 -4.51 4.96 6.03 18.23 -
EY -15.51 -16.45 -6.89 -22.18 20.18 16.57 5.49 -
DY 0.00 0.00 0.56 1.67 0.40 0.40 0.00 -
P/NAPS 0.60 0.48 0.00 0.10 0.39 0.39 0.40 31.06%

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