[INCKEN] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -90.37%
YoY- -16.6%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 8,433 4,759 2,381 1,799 1,958 2,202 2,719 20.75%
PBT 7,529 184 2,473 1,662 1,849 26,352 1,186 36.05%
Tax -566 -168 -333 -120 0 -125 -137 26.65%
NP 6,963 16 2,140 1,542 1,849 26,227 1,049 37.06%
-
NP to SH 6,963 16 2,140 1,542 1,849 26,227 1,049 37.06%
-
Tax Rate 7.52% 91.30% 13.47% 7.22% 0.00% 0.47% 11.55% -
Total Cost 1,470 4,743 241 257 109 -24,025 1,670 -2.10%
-
Net Worth 350,259 336,123 152,367 879,769 213,946 31,927 2,721 124.62%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 350,259 336,123 152,367 879,769 213,946 31,927 2,721 124.62%
NOSH 422,000 420,154 171,200 19,125 8,250 8,250 8,246 92.62%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 82.57% 0.34% 89.88% 85.71% 94.43% 1,191.05% 38.58% -
ROE 1.99% 0.00% 1.40% 0.18% 0.86% 82.14% 38.55% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.00 1.13 1.39 9.41 23.73 26.69 32.97 -37.30%
EPS 1.65 0.00 1.25 18.69 21.44 317.90 12.72 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.89 46.00 25.93 3.87 0.33 16.60%
Adjusted Per Share Value based on latest NOSH - 19,125
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.36 1.33 0.67 0.50 0.55 0.62 0.76 20.77%
EPS 1.95 0.00 0.60 0.43 0.52 7.34 0.29 37.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9807 0.9411 0.4266 2.4634 0.5991 0.0894 0.0076 124.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.63 0.49 0.70 18.50 18.50 18.50 7.60 -
P/RPS 31.53 43.26 50.33 196.68 77.96 69.31 23.05 5.35%
P/EPS 38.18 12,867.23 56.00 229.46 82.55 5.82 59.75 -7.18%
EY 2.62 0.01 1.79 0.44 1.21 17.18 1.67 7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.61 0.79 0.40 0.71 4.78 23.03 -43.35%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 18/11/03 20/12/02 13/11/01 -
Price 0.70 0.54 0.63 18.50 18.50 18.50 8.20 -
P/RPS 35.03 47.67 45.30 196.68 77.96 69.31 24.87 5.87%
P/EPS 42.42 14,180.21 50.40 229.46 82.55 5.82 64.47 -6.73%
EY 2.36 0.01 1.98 0.44 1.21 17.18 1.55 7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.68 0.71 0.40 0.71 4.78 24.85 -43.12%

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