[INCKEN] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -1193.21%
YoY- -167.94%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 4,523 4,543 5,385 5,693 5,989 6,464 0.37%
PBT 16,422 28,074 -3,265 -6,116 9,588 -4,210 -
Tax 0 -213 3,265 6,116 -111 4,210 -
NP 16,422 27,861 0 0 9,477 0 -100.00%
-
NP to SH 16,422 27,861 -3,383 -6,439 9,477 -4,332 -
-
Tax Rate 0.00% 0.76% - - 1.16% - -
Total Cost -11,899 -23,318 5,385 5,693 -3,488 6,464 -
-
Net Worth 213,917 31,927 2,722 7,754 132,731 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 213,917 31,927 2,722 7,754 132,731 0 -100.00%
NOSH 8,249 8,249 8,251 8,249 132,731 8,249 0.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 363.08% 613.27% 0.00% 0.00% 158.24% 0.00% -
ROE 7.68% 87.26% -124.24% -83.03% 7.14% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 54.83 55.07 65.26 69.01 4.51 78.35 0.37%
EPS 196.15 337.71 -41.00 -78.05 114.87 -52.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.93 3.87 0.33 0.94 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 8,249
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 1.07 1.08 1.28 1.35 1.42 1.54 0.38%
EPS 3.90 6.62 -0.80 -1.53 2.25 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5084 0.0759 0.0065 0.0184 0.3155 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 18.50 18.50 7.60 13.00 0.00 0.00 -
P/RPS 33.74 33.60 11.65 18.84 0.00 0.00 -100.00%
P/EPS 9.29 5.48 -18.54 -16.66 0.00 0.00 -100.00%
EY 10.76 18.25 -5.39 -6.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 4.78 23.03 13.83 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 18/11/03 20/12/02 13/11/01 30/11/00 19/11/99 - -
Price 18.50 18.50 8.20 11.80 0.00 0.00 -
P/RPS 33.74 33.60 12.56 17.10 0.00 0.00 -100.00%
P/EPS 9.29 5.48 -20.00 -15.12 0.00 0.00 -100.00%
EY 10.76 18.25 -5.00 -6.61 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 4.78 24.85 12.55 0.00 0.00 -100.00%

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