[INCKEN] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1036.72%
YoY- 923.56%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 31/03/02 CAGR
Revenue 5,130 3,664 4,745 6,057 4,682 4,682 3,256 43.89%
PBT 28,826 -6,408 75,004 37,432 3,444 3,444 -6,616 -
Tax 0 -320 -410 -284 -176 -176 6,616 -
NP 28,826 -6,728 74,594 37,148 3,268 3,268 0 -
-
NP to SH 28,826 -6,728 74,594 37,148 3,268 3,268 -6,572 -
-
Tax Rate 0.00% - 0.55% 0.76% 5.11% 5.11% - -
Total Cost -23,696 10,392 -69,849 -31,090 1,414 1,414 3,256 -
-
Net Worth 212,028 77,046 78,787 31,927 0 6,021 2,710 3177.70%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 31/03/02 CAGR
Net Worth 212,028 77,046 78,787 31,927 0 6,021 2,710 3177.70%
NOSH 8,250 8,249 8,249 8,249 8,248 8,248 8,215 0.34%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 31/03/02 CAGR
NP Margin 561.91% -183.62% 1,572.05% 613.27% 69.80% 69.80% 0.00% -
ROE 13.60% -8.73% 94.68% 116.35% 0.00% 54.27% -242.42% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 31/03/02 CAGR
RPS 62.18 44.42 57.52 73.42 56.76 56.76 39.63 43.41%
EPS 349.40 -81.56 904.17 450.28 39.62 39.62 -80.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.70 9.34 9.55 3.87 0.00 0.73 0.33 3165.61%
Adjusted Per Share Value based on latest NOSH - 8,250
30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 31/03/02 CAGR
RPS 1.22 0.87 1.13 1.44 1.11 1.11 0.77 44.53%
EPS 6.85 -1.60 17.73 8.83 0.78 0.78 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5039 0.1831 0.1873 0.0759 0.00 0.0143 0.0064 3194.30%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 31/03/02 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 28/06/02 29/03/02 -
Price 18.50 18.50 18.50 18.50 18.50 18.50 18.50 -
P/RPS 29.75 41.65 32.17 25.20 32.59 32.59 46.68 -30.27%
P/EPS 5.29 -22.68 2.05 4.11 46.69 46.69 -23.13 -
EY 18.89 -4.41 48.87 24.34 2.14 2.14 -4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.98 1.94 4.78 0.00 25.34 56.06 -96.93%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 01/07/02 30/06/02 31/03/02 CAGR
Date 29/08/03 30/05/03 28/02/03 20/12/02 - 26/08/02 23/05/02 -
Price 18.50 18.50 18.50 18.50 0.00 18.50 18.50 -
P/RPS 29.75 41.65 32.17 25.20 0.00 32.59 46.68 -30.27%
P/EPS 5.29 -22.68 2.05 4.11 0.00 46.69 -23.13 -
EY 18.89 -4.41 48.87 24.34 0.00 2.14 -4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.98 1.94 4.78 0.00 25.34 56.06 -96.93%

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