[INCKEN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 168.58%
YoY- 171.8%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 28,483 27,115 23,461 17,582 16,647 17,388 17,890 36.30%
PBT 2,389 -2,061 2,237 1,557 -1,033 3,039 -90 -
Tax -1,106 -790 -673 -503 -504 -77 -77 489.93%
NP 1,283 -2,851 1,564 1,054 -1,537 2,962 -167 -
-
NP to SH 1,283 -2,851 1,564 1,054 -1,537 2,962 -167 -
-
Tax Rate 46.30% - 30.08% 32.31% - 2.53% - -
Total Cost 27,200 29,966 21,897 16,528 18,184 14,426 18,057 31.37%
-
Net Worth 3,860,000 4,026,000 440,799 443,333 487,489 421,910 457,444 313.93%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,860,000 4,026,000 440,799 443,333 487,489 421,910 457,444 313.93%
NOSH 3,860,000 3,300,000 380,000 443,333 420,249 421,910 397,777 354.32%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.50% -10.51% 6.67% 5.99% -9.23% 17.03% -0.93% -
ROE 0.03% -0.07% 0.35% 0.24% -0.32% 0.70% -0.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.74 0.82 6.17 3.97 3.96 4.12 4.50 -69.95%
EPS 0.03 -0.09 0.41 0.24 -0.37 0.70 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.22 1.16 1.00 1.16 1.00 1.15 -8.88%
Adjusted Per Share Value based on latest NOSH - 443,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.77 6.44 5.58 4.18 3.96 4.13 4.25 36.35%
EPS 0.30 -0.68 0.37 0.25 -0.37 0.70 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.1741 9.5686 1.0477 1.0537 1.1586 1.0028 1.0872 313.94%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.61 0.51 0.50 0.46 0.34 0.34 0.17 -
P/RPS 82.67 62.07 8.10 11.60 8.58 8.25 3.78 680.58%
P/EPS 1,835.23 -590.32 121.48 193.49 -92.96 48.43 -404.92 -
EY 0.05 -0.17 0.82 0.52 -1.08 2.06 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.42 0.43 0.46 0.29 0.34 0.15 154.55%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 25/05/10 25/02/10 30/11/09 21/08/09 28/05/09 -
Price 0.71 0.59 0.48 0.47 0.44 0.34 0.34 -
P/RPS 96.22 71.81 7.77 11.85 11.11 8.25 7.56 444.28%
P/EPS 2,136.09 -682.92 116.62 197.69 -120.31 48.43 -809.85 -
EY 0.05 -0.15 0.86 0.51 -0.83 2.06 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.48 0.41 0.47 0.38 0.34 0.30 77.49%

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