[INCKEN] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -21.57%
YoY- -76.98%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 19,073 9,191 5,709 4,895 4,745 5,390 5,109 24.53%
PBT -10,598 -23,034 26,348 17,604 75,004 -1,711 -8,380 3.98%
Tax -280 -102 -1,056 -432 -410 1,711 8,380 -
NP -10,878 -23,136 25,292 17,172 74,594 0 0 -
-
NP to SH -10,878 -23,136 25,292 17,172 74,594 -1,912 -8,370 4.46%
-
Tax Rate - - 4.01% 2.45% 0.55% - - -
Total Cost 29,951 32,327 -19,583 -12,277 -69,849 5,390 5,109 34.26%
-
Net Worth 336,957 194,457 717,750 234,575 78,787 4,124 6,105 95.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 603 - - - - -
Div Payout % - - 2.39% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 336,957 194,457 717,750 234,575 78,787 4,124 6,105 95.06%
NOSH 421,196 234,285 8,250 7,871 8,249 8,248 8,250 92.54%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -57.03% -251.72% 443.02% 350.81% 1,572.05% 0.00% 0.00% -
ROE -3.23% -11.90% 3.52% 7.32% 94.68% -46.36% -137.10% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.53 3.92 69.20 62.19 57.52 65.35 61.93 -35.31%
EPS 2.59 -5.50 314.80 218.15 904.17 -23.18 -101.45 -
DPS 0.00 0.00 7.32 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.83 87.00 29.80 9.55 0.50 0.74 1.30%
Adjusted Per Share Value based on latest NOSH - 8,250
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.34 2.57 1.60 1.37 1.33 1.51 1.43 24.54%
EPS -3.05 -6.48 7.08 4.81 20.89 -0.54 -2.34 4.51%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.9435 0.5445 2.0097 0.6568 0.2206 0.0115 0.0171 95.05%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.48 0.60 18.50 18.50 18.50 18.50 10.30 -
P/RPS 10.60 15.29 26.73 29.75 32.17 28.31 16.63 -7.22%
P/EPS -18.59 -6.08 6.03 8.48 2.05 -79.81 -10.15 10.60%
EY -5.38 -16.46 16.57 11.79 48.87 -1.25 -9.85 -9.58%
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.21 0.62 1.94 37.00 13.92 -40.77%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.56 0.60 18.50 18.50 18.50 18.50 9.80 -
P/RPS 12.37 15.29 26.73 29.75 32.17 28.31 15.83 -4.02%
P/EPS -21.68 -6.08 6.03 8.48 2.05 -79.81 -9.66 14.41%
EY -4.61 -16.46 16.57 11.79 48.87 -1.25 -10.35 -12.60%
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.21 0.62 1.94 37.00 13.24 -38.72%

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