[INCKEN] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 148.85%
YoY- 109.94%
Quarter Report
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 28,483 16,647 16,021 19,796 19,977 4,864 5,600 31.12%
PBT 2,389 -1,033 -8,072 2,978 -23,030 -6,399 20,004 -29.81%
Tax -1,106 -504 430 -698 85 -1,037 -595 10.87%
NP 1,283 -1,537 -7,642 2,280 -22,945 -7,436 19,409 -36.39%
-
NP to SH 1,283 -1,537 -7,642 2,280 -22,945 -7,436 19,409 -36.39%
-
Tax Rate 46.30% - - 23.44% - - 2.97% -
Total Cost 27,200 18,184 23,663 17,516 42,922 12,300 -13,809 -
-
Net Worth 3,860,000 487,489 539,022 350,259 0 0 879,769 27.93%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 603 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,860,000 487,489 539,022 350,259 0 0 879,769 27.93%
NOSH 3,860,000 420,249 421,111 422,000 420,154 171,200 19,125 142.09%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.50% -9.23% -47.70% 11.52% -114.86% -152.88% 346.59% -
ROE 0.03% -0.32% -1.42% 0.65% 0.00% 0.00% 2.21% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.74 3.96 3.80 4.69 4.75 2.84 29.28 -45.81%
EPS 0.03 -0.37 -1.81 0.54 -5.46 -4.34 101.48 -74.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
NAPS 1.00 1.16 1.28 0.83 0.00 0.00 46.00 -47.15%
Adjusted Per Share Value based on latest NOSH - 422,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.77 3.96 3.81 4.70 4.75 1.16 1.33 31.14%
EPS 0.30 -0.37 -1.82 0.54 -5.45 -1.77 4.61 -36.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.00 -
NAPS 9.1741 1.1586 1.2811 0.8325 0.00 0.00 2.091 27.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.61 0.34 0.32 0.63 0.49 0.70 18.50 -
P/RPS 82.67 8.58 8.41 13.43 10.31 24.64 63.18 4.58%
P/EPS 1,835.23 -92.96 -17.63 116.61 -8.97 -16.12 18.23 115.60%
EY 0.05 -1.08 -5.67 0.86 -11.15 -6.20 5.49 -54.28%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
P/NAPS 0.61 0.29 0.25 0.76 0.00 0.00 0.40 7.28%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.71 0.44 0.24 0.70 0.54 0.63 18.50 -
P/RPS 96.22 11.11 6.31 14.92 11.36 22.17 63.18 7.25%
P/EPS 2,136.09 -120.31 -13.23 129.56 -9.89 -14.50 18.23 121.13%
EY 0.05 -0.83 -7.56 0.77 -10.11 -6.89 5.49 -54.28%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 0.71 0.38 0.19 0.84 0.00 0.00 0.40 10.03%

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