[INCKEN] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 34.28%
YoY- 84.83%
Quarter Report
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 19,569 11,890 9,022 13,263 24,088 11,866 16,417 2.96%
PBT -16,777 4,405 -5,357 -5,222 -34,664 5,232 -232 104.04%
Tax -637 -923 -181 -83 -301 -335 -292 13.87%
NP -17,414 3,482 -5,538 -5,305 -34,965 4,897 -524 79.25%
-
NP to SH -17,414 3,482 -5,538 -5,305 -34,965 4,897 -524 79.25%
-
Tax Rate - 20.95% - - - 6.40% - -
Total Cost 36,983 8,408 14,560 18,568 59,053 6,969 16,941 13.88%
-
Net Worth 631,742 633,038 631,428 605,500 703,842 715,057 724,500 -2.25%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 4,390 8,781 18,289 12,326 -
Div Payout % - - - 0.00% 0.00% 373.48% 0.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 631,742 633,038 631,428 605,500 703,842 715,057 724,500 -2.25%
NOSH 420,750 420,750 404,761 350,000 404,507 399,473 423,684 -0.11%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -88.99% 29.29% -61.38% -40.00% -145.16% 41.27% -3.19% -
ROE -2.76% 0.55% -0.88% -0.88% -4.97% 0.68% -0.07% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.86 2.95 2.23 3.79 5.95 2.97 3.87 3.86%
EPS -4.33 0.86 -1.37 -1.52 -8.64 1.23 -0.12 81.73%
DPS 0.00 0.00 0.00 1.25 2.18 4.58 2.92 -
NAPS 1.57 1.57 1.56 1.73 1.74 1.79 1.71 -1.41%
Adjusted Per Share Value based on latest NOSH - 350,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.48 3.33 2.53 3.71 6.74 3.32 4.60 2.95%
EPS -4.88 0.97 -1.55 -1.49 -9.79 1.37 -0.15 78.62%
DPS 0.00 0.00 0.00 1.23 2.46 5.12 3.45 -
NAPS 1.7689 1.7725 1.768 1.6954 1.9708 2.0022 2.0286 -2.25%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.675 0.70 0.70 0.70 0.885 0.90 0.60 -
P/RPS 13.88 23.74 31.40 18.47 14.86 30.30 15.48 -1.80%
P/EPS -15.60 81.06 -51.16 -46.18 -10.24 73.42 -485.13 -43.59%
EY -6.41 1.23 -1.95 -2.17 -9.77 1.36 -0.21 76.73%
DY 0.00 0.00 0.00 1.79 2.46 5.09 4.87 -
P/NAPS 0.43 0.45 0.45 0.40 0.51 0.50 0.35 3.48%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 25/08/17 30/08/16 28/08/15 28/08/14 28/08/13 29/08/12 -
Price 0.67 0.69 0.735 0.65 0.88 0.89 0.59 -
P/RPS 13.78 23.40 32.97 17.15 14.78 29.96 15.23 -1.65%
P/EPS -15.48 79.90 -53.72 -42.88 -10.18 72.60 -477.05 -43.50%
EY -6.46 1.25 -1.86 -2.33 -9.82 1.38 -0.21 76.96%
DY 0.00 0.00 0.00 1.93 2.48 5.14 4.95 -
P/NAPS 0.43 0.44 0.47 0.38 0.51 0.50 0.35 3.48%

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