[INCKEN] QoQ TTM Result on 31-Mar-2019 [#1]

Announcement Date
03-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -2.41%
YoY- 4.99%
Quarter Report
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 14,144 13,123 15,462 17,567 19,375 21,342 19,569 -19.41%
PBT -7,250 -10,242 -15,649 -13,838 -13,507 -18,728 -16,777 -42.75%
Tax 7 161 -34 -334 -332 -634 -637 -
NP -7,243 -10,081 -15,683 -14,172 -13,839 -19,362 -17,414 -44.19%
-
NP to SH -7,243 -10,081 -15,683 -14,172 -13,839 -19,362 -17,414 -44.19%
-
Tax Rate - - - - - - - -
Total Cost 21,387 23,204 31,145 31,739 33,214 40,704 36,983 -30.51%
-
Net Worth 636,173 621,026 617,240 625,087 638,894 633,832 631,742 0.46%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 636,173 621,026 617,240 625,087 638,894 633,832 631,742 0.46%
NOSH 420,750 420,750 420,750 420,750 420,750 420,750 420,750 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -51.21% -76.82% -101.43% -80.67% -71.43% -90.72% -88.99% -
ROE -1.14% -1.62% -2.54% -2.27% -2.17% -3.05% -2.76% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.74 3.47 4.08 4.64 5.00 5.32 4.86 -15.98%
EPS -1.91 -2.66 -4.14 -3.74 -3.57 -4.83 -4.33 -41.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.63 1.65 1.65 1.58 1.57 4.60%
Adjusted Per Share Value based on latest NOSH - 420,750
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.96 3.67 4.33 4.92 5.43 5.98 5.48 -19.42%
EPS -2.03 -2.82 -4.39 -3.97 -3.87 -5.42 -4.88 -44.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7813 1.7389 1.7283 1.7502 1.7889 1.7747 1.7689 0.46%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.625 0.60 0.615 0.64 0.675 0.665 0.675 -
P/RPS 16.73 17.31 15.06 13.80 13.49 12.50 13.88 13.22%
P/EPS -32.68 -22.54 -14.85 -17.11 -18.89 -13.78 -15.60 63.50%
EY -3.06 -4.44 -6.73 -5.85 -5.29 -7.26 -6.41 -38.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.39 0.41 0.42 0.43 -9.50%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 27/08/19 03/06/19 28/02/19 30/11/18 30/08/18 -
Price 0.595 0.60 0.60 0.61 0.635 0.655 0.67 -
P/RPS 15.93 17.31 14.69 13.15 12.69 12.31 13.78 10.11%
P/EPS -31.11 -22.54 -14.49 -16.31 -17.77 -13.57 -15.48 59.05%
EY -3.21 -4.44 -6.90 -6.13 -5.63 -7.37 -6.46 -37.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.37 0.37 0.38 0.41 0.43 -12.79%

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