[INCKEN] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 36.28%
YoY- -47.19%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 11,197 16,650 19,946 17,625 12,757 12,596 29,858 -15.06%
PBT -16,561 -1,950 -3,045 -234 -38 -1,785 -2,174 40.22%
Tax 0 -866 -1,524 -1,266 -981 -301 -553 -
NP -16,561 -2,817 -4,569 -1,501 -1,020 -2,086 -2,728 35.02%
-
NP to SH -16,561 -2,817 -4,569 -1,501 -1,020 -2,086 -2,728 35.02%
-
Tax Rate - - - - - - - -
Total Cost 27,758 19,467 24,515 19,126 13,777 14,682 32,586 -2.63%
-
Net Worth 609,666 621,026 633,832 633,038 633,165 702,243 702,058 -2.32%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 609,666 621,026 633,832 633,038 633,165 702,243 702,058 -2.32%
NOSH 420,750 420,750 420,750 420,750 420,750 401,281 401,176 0.79%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -147.90% -16.92% -22.91% -8.52% -8.00% -16.57% -9.14% -
ROE -2.72% -0.45% -0.72% -0.24% -0.16% -0.30% -0.39% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.96 4.40 4.97 4.37 3.16 3.14 7.44 -14.22%
EPS -4.37 -0.75 -1.13 -0.37 -0.25 -0.52 -0.68 36.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.64 1.58 1.57 1.57 1.75 1.75 -1.37%
Adjusted Per Share Value based on latest NOSH - 420,750
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.14 4.66 5.59 4.94 3.57 3.53 8.36 -15.04%
EPS -4.64 -0.79 -1.28 -0.42 -0.29 -0.58 -0.76 35.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7071 1.7389 1.7747 1.7725 1.7729 1.9663 1.9658 -2.32%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.455 0.60 0.665 0.685 0.695 0.665 0.86 -
P/RPS 15.39 13.65 13.37 15.67 21.97 21.19 11.55 4.89%
P/EPS -10.40 -80.65 -58.38 -183.97 -274.79 -127.88 -126.47 -34.03%
EY -9.61 -1.24 -1.71 -0.54 -0.36 -0.78 -0.79 51.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.42 0.44 0.44 0.38 0.49 -8.89%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 22/11/19 30/11/18 24/11/17 28/11/16 26/11/15 24/11/14 -
Price 0.525 0.60 0.655 0.69 0.68 0.71 0.795 -
P/RPS 17.75 13.65 13.17 15.78 21.50 22.62 10.68 8.82%
P/EPS -12.00 -80.65 -57.51 -185.31 -268.86 -136.54 -116.91 -31.55%
EY -8.33 -1.24 -1.74 -0.54 -0.37 -0.73 -0.86 45.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.41 0.44 0.43 0.41 0.45 -5.03%

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