[INCKEN] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 7.44%
YoY- -138.31%
Quarter Report
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 17,599 11,273 9,191 4,864 4,282 4,730 5,709 112.24%
PBT -20,741 -32,729 -23,031 -6,399 -7,210 31,789 26,349 -
Tax -80 -24 -105 -1,037 -824 -993 -1,056 -82.18%
NP -20,821 -32,753 -23,136 -7,436 -8,034 30,796 25,293 -
-
NP to SH -20,821 -32,753 -23,136 -7,436 -8,034 30,796 25,293 -
-
Tax Rate - - - - - 3.12% 4.01% -
Total Cost 38,420 44,026 32,327 12,300 12,316 -26,066 -19,584 -
-
Net Worth 336,123 350,648 295,318 0 370,693 387,746 388,498 -9.22%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 603 603 603 603 -
Div Payout % - - - 0.00% 0.00% 1.96% 2.39% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 336,123 350,648 295,318 0 370,693 387,746 388,498 -9.22%
NOSH 420,154 422,467 234,379 171,200 44,715 8,249 8,250 1283.87%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -118.31% -290.54% -251.72% -152.88% -187.62% 651.08% 443.04% -
ROE -6.19% -9.34% -7.83% 0.00% -2.17% 7.94% 6.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.19 2.67 3.92 2.84 9.58 57.33 69.20 -84.65%
EPS -4.96 -7.75 -9.87 -4.34 -17.97 373.29 306.58 -
DPS 0.00 0.00 0.00 0.35 1.35 7.32 7.32 -
NAPS 0.80 0.83 1.26 0.00 8.29 47.00 47.09 -93.44%
Adjusted Per Share Value based on latest NOSH - 171,200
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.18 2.68 2.18 1.16 1.02 1.12 1.36 111.82%
EPS -4.95 -7.78 -5.50 -1.77 -1.91 7.32 6.01 -
DPS 0.00 0.00 0.00 0.14 0.14 0.14 0.14 -
NAPS 0.7989 0.8334 0.7019 0.00 0.881 0.9216 0.9233 -9.22%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.49 0.60 0.60 0.70 1.02 18.50 18.50 -
P/RPS 11.70 22.49 15.30 24.64 10.65 32.27 26.73 -42.43%
P/EPS -9.89 -7.74 -6.08 -16.12 -5.68 4.96 6.03 -
EY -10.11 -12.92 -16.45 -6.20 -17.61 20.18 16.57 -
DY 0.00 0.00 0.00 0.50 1.32 0.40 0.40 -
P/NAPS 0.61 0.72 0.48 0.00 0.12 0.39 0.39 34.85%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 24/02/06 30/11/05 30/08/05 26/05/05 28/02/05 -
Price 0.55 0.50 0.60 0.63 0.81 18.50 18.50 -
P/RPS 13.13 18.74 15.30 22.17 8.46 32.27 26.73 -37.82%
P/EPS -11.10 -6.45 -6.08 -14.50 -4.51 4.96 6.03 -
EY -9.01 -15.51 -16.45 -6.89 -22.18 20.18 16.57 -
DY 0.00 0.00 0.00 0.56 1.67 0.40 0.40 -
P/NAPS 0.69 0.60 0.48 0.00 0.10 0.39 0.39 46.43%

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