[INCKEN] YoY TTM Result on 30-Sep-2000 [#3]

Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -159.45%
YoY- -166.6%
Quarter Report
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 4,725 6,070 5,385 6,612 7,564 0.49%
PBT 63,675 30,450 -5,529 -5,720 9,399 -1.97%
Tax -357 624 6,578 12,245 366 -
NP 63,318 31,074 1,049 6,525 9,765 -1.92%
-
NP to SH 63,318 31,074 -5,314 -5,998 9,006 -2.00%
-
Tax Rate 0.56% -2.05% - - -3.89% -
Total Cost -58,593 -25,004 4,336 87 -2,201 -3.35%
-
Net Worth 213,946 31,927 2,721 7,754 437,632 0.74%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 213,946 31,927 2,721 7,754 437,632 0.74%
NOSH 8,250 8,250 8,246 8,249 437,632 4.22%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1,340.06% 511.93% 19.48% 98.68% 129.10% -
ROE 29.60% 97.33% -195.26% -77.35% 2.06% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 57.27 73.58 65.30 80.15 1.73 -3.57%
EPS 767.40 376.65 -64.44 -72.70 2.06 -5.97%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.93 3.87 0.33 0.94 1.00 -3.33%
Adjusted Per Share Value based on latest NOSH - 8,249
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1.12 1.44 1.28 1.57 1.80 0.49%
EPS 15.05 7.39 -1.26 -1.43 2.14 -2.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5085 0.0759 0.0065 0.0184 1.0401 0.74%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 18.50 18.50 7.60 13.00 0.00 -
P/RPS 32.31 25.14 11.64 16.22 0.00 -100.00%
P/EPS 2.41 4.91 -11.79 -17.88 0.00 -100.00%
EY 41.48 20.36 -8.48 -5.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 4.78 23.03 13.83 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/03 - 13/11/01 - - -
Price 18.50 0.00 8.20 0.00 0.00 -
P/RPS 32.31 0.00 12.56 0.00 0.00 -100.00%
P/EPS 2.41 0.00 -12.73 0.00 0.00 -100.00%
EY 41.48 0.00 -7.86 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 24.85 0.00 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