[INCKEN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -19.1%
YoY- 30.72%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,034 12,568 33,320 13,290 22,374 29,886 29,852 -16.60%
PBT -12,610 -5,516 -9,048 4,192 3,242 -4,240 -438 74.97%
Tax 0 -92 -204 -218 -202 0 -578 -
NP -12,610 -5,608 -9,252 3,974 3,040 -4,240 -1,016 52.10%
-
NP to SH -12,610 -5,608 -9,252 3,974 3,040 -4,240 -1,016 52.10%
-
Tax Rate - - - 5.20% 6.23% - - -
Total Cost 22,644 18,176 42,572 9,316 19,334 34,126 30,868 -5.02%
-
Net Worth 630,499 692,988 699,933 725,863 721,999 657,199 6,197,600 -31.65%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 12,582 - - -
Div Payout % - - - - 413.89% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 630,499 692,988 699,933 725,863 721,999 657,199 6,197,600 -31.65%
NOSH 404,166 400,571 402,260 405,510 422,222 424,000 5,080,000 -34.39%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -125.67% -44.62% -27.77% 29.90% 13.59% -14.19% -3.40% -
ROE -2.00% -0.81% -1.32% 0.55% 0.42% -0.65% -0.02% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.48 3.14 8.28 3.28 5.30 7.05 0.59 27.01%
EPS -3.12 -1.40 -2.30 0.98 0.72 -1.00 -0.02 131.83%
DPS 0.00 0.00 0.00 0.00 2.98 0.00 0.00 -
NAPS 1.56 1.73 1.74 1.79 1.71 1.55 1.22 4.17%
Adjusted Per Share Value based on latest NOSH - 399,473
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.38 2.99 7.92 3.16 5.32 7.10 7.09 -16.62%
EPS -3.00 -1.33 -2.20 0.94 0.72 -1.01 -0.24 52.28%
DPS 0.00 0.00 0.00 0.00 2.99 0.00 0.00 -
NAPS 1.4985 1.647 1.6635 1.7252 1.716 1.562 14.7299 -31.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.70 0.70 0.885 0.90 0.60 0.68 0.51 -
P/RPS 28.20 22.31 10.68 27.46 11.32 9.65 86.79 -17.07%
P/EPS -22.44 -50.00 -38.48 91.84 83.33 -68.00 -2,550.00 -54.52%
EY -4.46 -2.00 -2.60 1.09 1.20 -1.47 -0.04 119.23%
DY 0.00 0.00 0.00 0.00 4.97 0.00 0.00 -
P/NAPS 0.45 0.40 0.51 0.50 0.35 0.44 0.42 1.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 28/08/13 29/08/12 25/08/11 27/08/10 -
Price 0.735 0.65 0.88 0.89 0.59 0.58 0.59 -
P/RPS 29.61 20.72 10.62 27.16 11.13 8.23 100.40 -18.39%
P/EPS -23.56 -46.43 -38.26 90.82 81.94 -58.00 -2,950.00 -55.25%
EY -4.24 -2.15 -2.61 1.10 1.22 -1.72 -0.03 128.05%
DY 0.00 0.00 0.00 0.00 5.05 0.00 0.00 -
P/NAPS 0.47 0.38 0.51 0.50 0.35 0.37 0.48 -0.34%

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