[INCKEN] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 26.19%
YoY- -232.73%
Quarter Report
View:
Show?
TTM Result
30/06/03 01/07/02 30/06/02 30/06/01 30/06/00 CAGR
Revenue 4,969 3,873 5,065 5,627 5,928 -5.71%
PBT 88,178 5,652 4,462 -13,470 10,234 105.00%
Tax -482 666 -372 13,470 5,350 -
NP 87,696 6,318 4,090 0 15,584 77.86%
-
NP to SH 87,696 6,318 4,090 -13,391 10,089 105.60%
-
Tax Rate 0.55% -11.78% 8.34% - -52.28% -
Total Cost -82,727 -2,445 975 5,627 -9,656 104.62%
-
Net Worth 212,025 0 6,022 1,653 14,768 143.04%
Dividend
30/06/03 01/07/02 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/03 01/07/02 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 212,025 0 6,022 1,653 14,768 143.04%
NOSH 8,250 8,250 8,250 8,266 8,250 0.00%
Ratio Analysis
30/06/03 01/07/02 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1,764.86% 163.13% 80.75% 0.00% 262.89% -
ROE 41.36% 0.00% 67.91% -809.94% 68.31% -
Per Share
30/06/03 01/07/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 60.23 46.94 61.39 68.07 71.85 -5.71%
EPS 1,062.98 76.58 49.57 -161.99 122.28 105.61%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.70 0.00 0.73 0.20 1.79 143.04%
Adjusted Per Share Value based on latest NOSH - 8,266
30/06/03 01/07/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.39 1.08 1.42 1.58 1.66 -5.74%
EPS 24.55 1.77 1.15 -3.75 2.82 105.71%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5937 0.00 0.0169 0.0046 0.0414 142.95%
Price Multiplier on Financial Quarter End Date
30/06/03 01/07/02 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/03 01/07/02 28/06/02 29/06/01 30/06/00 -
Price 18.50 18.50 18.50 9.50 15.10 -
P/RPS 30.72 39.41 30.13 13.96 21.02 13.48%
P/EPS 1.74 24.16 37.32 -5.86 12.35 -47.96%
EY 57.46 4.14 2.68 -17.05 8.10 92.14%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 25.34 47.50 8.44 -55.97%
Price Multiplier on Announcement Date
30/06/03 01/07/02 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/03 - 26/08/02 27/08/01 - -
Price 18.50 0.00 18.50 9.00 0.00 -
P/RPS 30.72 0.00 30.13 13.22 0.00 -
P/EPS 1.74 0.00 37.32 -5.56 0.00 -
EY 57.46 0.00 2.68 -18.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 25.34 45.00 0.00 -

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