[INCKEN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 55.77%
YoY- 86.88%
Quarter Report
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 13,219 9,568 9,447 22,394 11,374 15,675 19,177 -6.00%
PBT -176 -29 -1,339 -1,631 -15,189 3,926 -2,501 -35.72%
Tax -950 -736 -226 -415 -408 -505 39 -
NP -1,126 -765 -1,565 -2,046 -15,597 3,421 -2,462 -12.21%
-
NP to SH -1,126 -765 -1,565 -2,046 -15,597 3,421 -2,462 -12.21%
-
Tax Rate - - - - - 12.86% - -
Total Cost 14,345 10,333 11,012 24,440 26,971 12,254 21,639 -6.61%
-
Net Worth 633,038 633,165 702,243 702,058 704,903 726,434 646,796 -0.35%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 6,292 - -
Div Payout % - - - - - 183.95% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 633,038 633,165 702,243 702,058 704,903 726,434 646,796 -0.35%
NOSH 420,750 420,750 401,282 401,176 405,116 422,345 417,288 0.13%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -8.52% -8.00% -16.57% -9.14% -137.13% 21.82% -12.84% -
ROE -0.18% -0.12% -0.22% -0.29% -2.21% 0.47% -0.38% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.28 2.37 2.35 5.58 2.81 3.71 4.60 -5.47%
EPS -0.28 -0.19 -0.39 -0.51 -3.85 0.81 -0.59 -11.67%
DPS 0.00 0.00 0.00 0.00 0.00 1.49 0.00 -
NAPS 1.57 1.57 1.75 1.75 1.74 1.72 1.55 0.21%
Adjusted Per Share Value based on latest NOSH - 403,125
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.70 2.68 2.65 6.27 3.18 4.39 5.37 -6.01%
EPS -0.32 -0.21 -0.44 -0.57 -4.37 0.96 -0.69 -12.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
NAPS 1.7725 1.7729 1.9663 1.9658 1.9737 2.034 1.811 -0.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.685 0.695 0.665 0.86 0.925 0.68 0.47 -
P/RPS 20.89 29.29 28.25 15.41 32.95 18.32 10.23 12.62%
P/EPS -245.29 -366.39 -170.51 -168.63 -24.03 83.95 -79.66 20.59%
EY -0.41 -0.27 -0.59 -0.59 -4.16 1.19 -1.26 -17.05%
DY 0.00 0.00 0.00 0.00 0.00 2.19 0.00 -
P/NAPS 0.44 0.44 0.38 0.49 0.53 0.40 0.30 6.58%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 28/11/16 26/11/15 24/11/14 29/11/13 28/11/12 25/11/11 -
Price 0.69 0.68 0.71 0.795 0.88 0.77 0.64 -
P/RPS 21.05 28.66 30.16 14.24 31.34 20.75 13.93 7.11%
P/EPS -247.08 -358.48 -182.05 -155.88 -22.86 95.06 -108.47 14.69%
EY -0.40 -0.28 -0.55 -0.64 -4.37 1.05 -0.92 -12.95%
DY 0.00 0.00 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 0.44 0.43 0.41 0.45 0.51 0.45 0.41 1.18%

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