[INCKEN] YoY TTM 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- -1.56%
YoY- -69.35%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 19,796 19,977 4,864 5,600 4,725 6,070 5,385 24.21%
PBT 2,978 -23,030 -6,399 20,004 63,675 30,450 -5,529 -
Tax -698 85 -1,037 -595 -357 624 6,578 -
NP 2,280 -22,945 -7,436 19,409 63,318 31,074 1,049 13.80%
-
NP to SH 2,280 -22,945 -7,436 19,409 63,318 31,074 -5,314 -
-
Tax Rate 23.44% - - 2.97% 0.56% -2.05% - -
Total Cost 17,516 42,922 12,300 -13,809 -58,593 -25,004 4,336 26.18%
-
Net Worth 350,259 0 0 879,769 213,946 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 - - 603 - - - - -
Div Payout % - - 0.00% - - - - -
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 0 0 879,769 213,946 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 11.52% -114.86% -152.88% 346.59% 1,340.06% 511.93% 19.48% -
ROE 0.65% 0.00% 0.00% 2.21% 29.60% 97.33% -195.26% -
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 4.69 4.75 2.84 29.28 57.27 73.58 65.30 -35.51%
EPS 0.54 -5.46 -4.34 101.48 767.40 376.65 -64.44 -
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.00 0.00 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 5.54 5.59 1.36 1.57 1.32 1.70 1.51 24.17%
EPS 0.64 -6.42 -2.08 5.43 17.73 8.70 -1.49 -
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.9807 0.00 0.00 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 13.43 10.31 24.64 63.18 32.31 25.14 11.64 2.41%
P/EPS 116.61 -8.97 -16.12 18.23 2.41 4.91 -11.79 -
EY 0.86 -11.15 -6.20 5.49 41.48 20.36 -8.48 -
DY 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.00 0.00 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 - 13/11/01 -
Price 0.70 0.54 0.63 18.50 18.50 0.00 8.20 -
P/RPS 14.92 11.36 22.17 63.18 32.31 0.00 12.56 2.90%
P/EPS 129.56 -9.89 -14.50 18.23 2.41 0.00 -12.73 -
EY 0.77 -10.11 -6.89 5.49 41.48 0.00 -7.86 -
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 0.00 0.40 0.71 0.00 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