[INCKEN] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -109.02%
YoY- -2.37%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 10,988 2,660 6,576 3,664 3,256 2,980 4,136 17.67%
PBT -12,960 25,832 4,072 -6,408 -6,616 -14,960 24,276 -
Tax -52 -376 -628 -320 6,616 14,960 60 -
NP -13,012 25,456 3,444 -6,728 0 0 24,336 -
-
NP to SH -13,012 25,456 3,444 -6,728 -6,572 -14,752 24,336 -
-
Tax Rate - 1.46% 15.42% - - - -0.25% -
Total Cost 24,000 -22,796 3,132 10,392 3,256 2,980 -20,200 -
-
Net Worth 350,648 387,746 363,533 77,046 2,710 2,376 20,307 60.73%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 350,648 387,746 363,533 77,046 2,710 2,376 20,307 60.73%
NOSH 422,467 8,249 8,247 8,249 8,215 8,195 8,221 92.75%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -118.42% 956.99% 52.37% -183.62% 0.00% 0.00% 588.39% -
ROE -3.71% 6.57% 0.95% -8.73% -242.42% -620.69% 119.84% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2.60 32.24 79.74 44.42 39.63 36.36 50.31 -38.95%
EPS -3.08 6.04 41.76 -81.56 -80.00 -180.00 296.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 47.00 44.08 9.34 0.33 0.29 2.47 -16.61%
Adjusted Per Share Value based on latest NOSH - 8,249
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3.08 0.74 1.84 1.03 0.91 0.83 1.16 17.66%
EPS -3.64 7.13 0.96 -1.88 -1.84 -4.13 6.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9818 1.0857 1.0179 0.2157 0.0076 0.0067 0.0569 60.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.60 18.50 18.50 18.50 18.50 7.90 20.00 -
P/RPS 23.07 57.38 23.20 41.65 46.68 21.73 39.76 -8.66%
P/EPS -19.48 6.00 44.30 -22.68 -23.13 -4.39 6.76 -
EY -5.13 16.68 2.26 -4.41 -4.32 -22.78 14.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.39 0.42 1.98 56.06 27.24 8.10 -33.18%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 24/05/04 30/05/03 23/05/02 31/05/01 29/05/00 -
Price 0.50 18.50 18.50 18.50 18.50 10.10 17.30 -
P/RPS 19.22 57.38 23.20 41.65 46.68 27.78 34.39 -9.23%
P/EPS -16.23 6.00 44.30 -22.68 -23.13 -5.61 5.84 -
EY -6.16 16.68 2.26 -4.41 -4.32 -17.82 17.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.39 0.42 1.98 56.06 34.83 7.00 -33.58%

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