[INCKEN] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 30.32%
YoY- 46.61%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 19,736 19,169 9,191 5,709 4,895 5,458 5,390 24.13%
PBT -163 -18,965 -23,031 26,349 17,604 79,357 -1,711 -32.40%
Tax -177 -280 -105 -1,056 -352 480 4,231 -
NP -340 -19,245 -23,136 25,293 17,252 79,837 2,520 -
-
NP to SH -340 -19,245 -23,136 25,293 17,252 79,837 -1,912 -25.00%
-
Tax Rate - - - 4.01% 2.00% -0.60% - -
Total Cost 20,076 38,414 32,327 -19,584 -12,357 -74,379 2,870 38.27%
-
Net Worth 539,068 337,789 295,318 388,498 245,849 78,833 4,125 125.18%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 603 - - - -
Div Payout % - - - 2.39% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 539,068 337,789 295,318 388,498 245,849 78,833 4,125 125.18%
NOSH 421,147 422,236 234,379 8,250 8,250 8,254 8,250 92.54%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -1.72% -100.40% -251.72% 443.04% 352.44% 1,462.75% 46.75% -
ROE -0.06% -5.70% -7.83% 6.51% 7.02% 101.27% -46.35% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.69 4.54 3.92 69.20 59.33 66.12 65.33 -35.51%
EPS -0.08 -4.56 -9.87 306.58 209.12 967.15 -23.18 -61.10%
DPS 0.00 0.00 0.00 7.32 0.00 0.00 0.00 -
NAPS 1.28 0.80 1.26 47.09 29.80 9.55 0.50 16.95%
Adjusted Per Share Value based on latest NOSH - 8,250
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 5.53 5.37 2.57 1.60 1.37 1.53 1.51 24.14%
EPS -0.10 -5.39 -6.48 7.08 4.83 22.35 -0.54 -24.49%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 1.5094 0.9458 0.8269 1.0878 0.6884 0.2207 0.0116 125.02%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.67 0.48 0.60 18.50 18.50 18.50 18.50 -
P/RPS 14.30 10.57 15.30 26.73 31.18 27.98 28.32 -10.75%
P/EPS -829.91 -10.53 -6.08 6.03 8.85 1.91 -79.83 47.70%
EY -0.12 -9.50 -16.45 16.57 11.30 52.28 -1.25 -32.32%
DY 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.48 0.39 0.62 1.94 37.00 -50.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 24/02/06 28/02/05 27/02/04 - 28/02/02 -
Price 0.54 0.56 0.60 18.50 18.50 0.00 18.50 -
P/RPS 11.52 12.34 15.30 26.73 31.18 0.00 28.32 -13.91%
P/EPS -668.88 -12.29 -6.08 6.03 8.85 0.00 -79.83 42.49%
EY -0.15 -8.14 -16.45 16.57 11.30 0.00 -1.25 -29.75%
DY 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 0.48 0.39 0.62 0.00 37.00 -52.57%

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