[INCKEN] QoQ TTM Result on 30-Jun-2009 [#2]

Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1873.65%
YoY- 263.11%
Quarter Report
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 23,461 17,582 16,647 17,388 17,890 17,550 16,021 28.98%
PBT 2,237 1,557 -1,033 3,039 -90 -1,388 -8,072 -
Tax -673 -503 -504 -77 -77 -80 430 -
NP 1,564 1,054 -1,537 2,962 -167 -1,468 -7,642 -
-
NP to SH 1,564 1,054 -1,537 2,962 -167 -1,468 -7,642 -
-
Tax Rate 30.08% 32.31% - 2.53% - - - -
Total Cost 21,897 16,528 18,184 14,426 18,057 19,018 23,663 -5.04%
-
Net Worth 440,799 443,333 487,489 421,910 457,444 520,384 539,022 -12.56%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 440,799 443,333 487,489 421,910 457,444 520,384 539,022 -12.56%
NOSH 380,000 443,333 420,249 421,910 397,777 423,076 421,111 -6.62%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.67% 5.99% -9.23% 17.03% -0.93% -8.36% -47.70% -
ROE 0.35% 0.24% -0.32% 0.70% -0.04% -0.28% -1.42% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.17 3.97 3.96 4.12 4.50 4.15 3.80 38.18%
EPS 0.41 0.24 -0.37 0.70 -0.04 -0.35 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.00 1.16 1.00 1.15 1.23 1.28 -6.35%
Adjusted Per Share Value based on latest NOSH - 421,910
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.58 4.18 3.96 4.13 4.25 4.17 3.81 28.99%
EPS 0.37 0.25 -0.37 0.70 -0.04 -0.35 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0477 1.0537 1.1586 1.0028 1.0872 1.2368 1.2811 -12.55%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.50 0.46 0.34 0.34 0.17 0.25 0.32 -
P/RPS 8.10 11.60 8.58 8.25 3.78 6.03 8.41 -2.47%
P/EPS 121.48 193.49 -92.96 48.43 -404.92 -72.05 -17.63 -
EY 0.82 0.52 -1.08 2.06 -0.25 -1.39 -5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.29 0.34 0.15 0.20 0.25 43.60%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 30/11/09 21/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.48 0.47 0.44 0.34 0.34 0.20 0.24 -
P/RPS 7.77 11.85 11.11 8.25 7.56 4.82 6.31 14.89%
P/EPS 116.62 197.69 -120.31 48.43 -809.85 -57.64 -13.23 -
EY 0.86 0.51 -0.83 2.06 -0.12 -1.73 -7.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.38 0.34 0.30 0.16 0.19 67.06%

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