[INCKEN] YoY Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 72.52%
YoY- -537.87%
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 372 202 5 0 919 0.94%
PBT 1,182 47,253 1,554 -2,264 396 -1.13%
Tax -192 -197 -83 2,264 45 -
NP 990 47,056 1,471 0 441 -0.83%
-
NP to SH 990 47,056 1,471 -1,931 441 -0.83%
-
Tax Rate 16.24% 0.42% 5.34% - -11.36% -
Total Cost -618 -46,854 -1,466 0 478 -
-
Net Worth 245,849 78,833 4,125 6,105 14,425 -2.90%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 245,849 78,833 4,125 6,105 14,425 -2.90%
NOSH 8,250 8,254 8,250 8,251 8,242 -0.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 266.13% 23,295.05% 29,420.00% 0.00% 47.99% -
ROE 0.40% 59.69% 35.66% -31.63% 3.06% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.51 2.45 0.06 0.00 11.15 0.94%
EPS 12.00 570.04 17.83 -23.40 5.35 -0.83%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 29.80 9.55 0.50 0.74 1.75 -2.90%
Adjusted Per Share Value based on latest NOSH - 8,251
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.09 0.05 0.00 0.00 0.22 0.93%
EPS 0.24 11.18 0.35 -0.46 0.10 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5843 0.1874 0.0098 0.0145 0.0343 -2.90%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 18.50 18.50 18.50 10.30 0.00 -
P/RPS 410.28 756.01 30,525.52 0.00 0.00 -100.00%
P/EPS 154.17 3.25 103.76 -44.01 0.00 -100.00%
EY 0.65 30.81 0.96 -2.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.94 37.00 13.92 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/04 28/02/03 28/02/02 28/02/01 - -
Price 18.50 18.50 18.50 9.80 0.00 -
P/RPS 410.28 756.01 30,525.52 0.00 0.00 -100.00%
P/EPS 154.17 3.25 103.76 -41.88 0.00 -100.00%
EY 0.65 30.81 0.96 -2.39 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.94 37.00 13.24 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