[INCKEN] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 21.76%
YoY- 55.57%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 9,191 4,864 4,282 4,730 5,709 5,600 5,759 36.45%
PBT -23,031 -6,399 -7,210 31,789 26,349 20,004 20,191 -
Tax -105 -1,037 -824 -993 -1,056 -595 -475 -63.34%
NP -23,136 -7,436 -8,034 30,796 25,293 19,409 19,716 -
-
NP to SH -23,136 -7,436 -8,034 30,796 25,293 19,409 19,716 -
-
Tax Rate - - - 3.12% 4.01% 2.97% 2.35% -
Total Cost 32,327 12,300 12,316 -26,066 -19,584 -13,809 -13,957 -
-
Net Worth 295,318 0 370,693 387,746 388,498 879,769 379,341 -15.33%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 603 603 603 603 - - -
Div Payout % - 0.00% 0.00% 1.96% 2.39% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 295,318 0 370,693 387,746 388,498 879,769 379,341 -15.33%
NOSH 234,379 171,200 44,715 8,249 8,250 19,125 8,250 825.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -251.72% -152.88% -187.62% 651.08% 443.04% 346.59% 342.35% -
ROE -7.83% 0.00% -2.17% 7.94% 6.51% 2.21% 5.20% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.92 2.84 9.58 57.33 69.20 29.28 69.80 -85.25%
EPS -9.87 -4.34 -17.97 373.29 306.58 101.48 238.98 -
DPS 0.00 0.35 1.35 7.32 7.32 0.00 0.00 -
NAPS 1.26 0.00 8.29 47.00 47.09 46.00 45.98 -90.85%
Adjusted Per Share Value based on latest NOSH - 8,249
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.57 1.36 1.20 1.32 1.60 1.57 1.61 36.46%
EPS -6.48 -2.08 -2.25 8.62 7.08 5.43 5.52 -
DPS 0.00 0.17 0.17 0.17 0.17 0.00 0.00 -
NAPS 0.8269 0.00 1.0379 1.0857 1.0878 2.4634 1.0622 -15.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.70 1.02 18.50 18.50 18.50 18.50 -
P/RPS 15.30 24.64 10.65 32.27 26.73 63.18 26.50 -30.59%
P/EPS -6.08 -16.12 -5.68 4.96 6.03 18.23 7.74 -
EY -16.45 -6.20 -17.61 20.18 16.57 5.49 12.92 -
DY 0.00 0.50 1.32 0.40 0.40 0.00 0.00 -
P/NAPS 0.48 0.00 0.12 0.39 0.39 0.40 0.40 12.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 30/11/05 30/08/05 26/05/05 28/02/05 30/11/04 26/08/04 -
Price 0.60 0.63 0.81 18.50 18.50 18.50 18.50 -
P/RPS 15.30 22.17 8.46 32.27 26.73 63.18 26.50 -30.59%
P/EPS -6.08 -14.50 -4.51 4.96 6.03 18.23 7.74 -
EY -16.45 -6.89 -22.18 20.18 16.57 5.49 12.92 -
DY 0.00 0.56 1.67 0.40 0.40 0.00 0.00 -
P/NAPS 0.48 0.00 0.10 0.39 0.39 0.40 0.40 12.88%

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