[INCKEN] YoY TTM Result on 30-Sep-2022 [#3]

Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 13.31%
YoY- 47.92%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 16,758 28,250 26,966 10,054 13,123 21,342 14,005 3.03%
PBT -7,794 -6,857 -14,117 -18,208 -10,242 -18,728 -1,195 36.66%
Tax -225 -479 31 657 161 -634 -809 -19.19%
NP -8,019 -7,336 -14,086 -17,551 -10,081 -19,362 -2,004 25.98%
-
NP to SH -8,019 -7,336 -14,086 -17,551 -10,081 -19,362 -2,004 25.98%
-
Tax Rate - - - - - - - -
Total Cost 24,777 35,586 41,052 27,605 23,204 40,704 16,009 7.54%
-
Net Worth 579,372 590,732 586,946 609,666 621,026 633,832 633,038 -1.46%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 579,372 590,732 586,946 609,666 621,026 633,832 633,038 -1.46%
NOSH 420,750 420,750 420,750 420,750 420,750 420,750 420,750 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -47.85% -25.97% -52.24% -174.57% -76.82% -90.72% -14.31% -
ROE -1.38% -1.24% -2.40% -2.88% -1.62% -3.05% -0.32% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.43 7.46 7.12 2.66 3.47 5.32 3.47 4.15%
EPS -2.12 -1.94 -3.72 -4.63 -2.66 -4.83 -0.50 27.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.56 1.55 1.61 1.64 1.58 1.57 -0.42%
Adjusted Per Share Value based on latest NOSH - 420,750
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.98 6.71 6.41 2.39 3.12 5.07 3.33 3.01%
EPS -1.91 -1.74 -3.35 -4.17 -2.40 -4.60 -0.48 25.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.377 1.404 1.395 1.449 1.476 1.5064 1.5045 -1.46%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.41 0.41 0.45 0.455 0.60 0.665 0.685 -
P/RPS 9.26 5.50 6.32 17.14 17.31 12.50 19.72 -11.83%
P/EPS -19.36 -21.16 -12.10 -9.82 -22.54 -13.78 -137.82 -27.88%
EY -5.16 -4.73 -8.27 -10.19 -4.44 -7.26 -0.73 38.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.29 0.28 0.37 0.42 0.44 -7.81%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 25/11/22 26/11/21 30/11/20 22/11/19 30/11/18 24/11/17 -
Price 0.43 0.415 0.485 0.525 0.60 0.655 0.69 -
P/RPS 9.72 5.56 6.81 19.77 17.31 12.31 19.87 -11.22%
P/EPS -20.31 -21.42 -13.04 -11.33 -22.54 -13.57 -138.83 -27.40%
EY -4.92 -4.67 -7.67 -8.83 -4.44 -7.37 -0.72 37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.31 0.33 0.37 0.41 0.44 -7.25%

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