[INCKEN] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -6.21%
YoY- 108418.84%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
Revenue 4,895 4,725 4,969 4,847 5,458 6,070 3,873 16.88%
PBT 17,604 63,675 88,178 74,379 79,357 30,450 5,652 113.12%
Tax -352 -357 -482 499 480 624 666 -
NP 17,252 63,318 87,696 74,878 79,837 31,074 6,318 95.24%
-
NP to SH 17,252 63,318 87,696 74,878 79,837 31,074 6,318 95.24%
-
Tax Rate 2.00% 0.56% 0.55% -0.67% -0.60% -2.05% -11.78% -
Total Cost -12,357 -58,593 -82,727 -70,031 -74,379 -25,004 -2,445 194.21%
-
Net Worth 245,849 213,946 212,025 77,046 78,833 31,927 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
Net Worth 245,849 213,946 212,025 77,046 78,833 31,927 0 -
NOSH 8,250 8,250 8,250 8,249 8,254 8,250 8,250 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
NP Margin 352.44% 1,340.06% 1,764.86% 1,544.83% 1,462.75% 511.93% 163.13% -
ROE 7.02% 29.60% 41.36% 97.18% 101.27% 97.33% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
RPS 59.33 57.27 60.23 58.76 66.12 73.58 46.94 16.88%
EPS 209.12 767.40 1,062.98 907.71 967.15 376.65 76.58 95.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 29.80 25.93 25.70 9.34 9.55 3.87 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,249
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
RPS 1.16 1.12 1.18 1.15 1.30 1.44 0.92 16.69%
EPS 4.10 15.05 20.84 17.80 18.97 7.39 1.50 95.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5843 0.5085 0.5039 0.1831 0.1874 0.0759 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 31.18 32.31 30.72 31.49 27.98 25.14 39.41 -14.44%
P/EPS 8.85 2.41 1.74 2.04 1.91 4.91 24.16 -48.77%
EY 11.30 41.48 57.46 49.07 52.28 20.36 4.14 95.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.72 1.98 1.94 4.78 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 CAGR
Date 27/02/04 18/11/03 29/08/03 - - - - -
Price 18.50 18.50 18.50 0.00 0.00 0.00 0.00 -
P/RPS 31.18 32.31 30.72 0.00 0.00 0.00 0.00 -
P/EPS 8.85 2.41 1.74 0.00 0.00 0.00 0.00 -
EY 11.30 41.48 57.46 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.72 0.00 0.00 0.00 0.00 -

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