[INCKEN] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -54.84%
YoY- 37.37%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 21,940 13,848 17,325 21,302 14,508 13,968 21,619 0.98%
PBT -6,170 -10,076 -6,576 -3,432 -7,388 -10,388 -10,316 -29.03%
Tax -308 0 56 -778 0 0 -95 119.21%
NP -6,478 -10,076 -6,520 -4,210 -7,388 -10,388 -10,411 -27.13%
-
NP to SH -6,478 -10,076 -6,520 -4,210 -7,388 -10,388 -10,411 -27.13%
-
Tax Rate - - - - - - - -
Total Cost 28,418 23,924 23,845 25,513 21,896 24,356 32,030 -7.67%
-
Net Worth 571,799 575,585 575,585 579,372 579,372 579,372 583,159 -1.30%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 571,799 575,585 575,585 579,372 579,372 579,372 583,159 -1.30%
NOSH 420,750 420,750 420,750 420,750 420,750 420,750 420,750 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -29.53% -72.76% -37.63% -19.77% -50.92% -74.37% -48.16% -
ROE -1.13% -1.75% -1.13% -0.73% -1.28% -1.79% -1.79% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.79 3.66 4.58 5.63 3.83 3.69 5.71 0.93%
EPS -1.72 -2.68 -1.72 -1.11 -1.96 -2.72 -2.75 -26.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.52 1.52 1.53 1.53 1.53 1.54 -1.30%
Adjusted Per Share Value based on latest NOSH - 420,750
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.21 3.29 4.12 5.06 3.45 3.32 5.14 0.90%
EPS -1.54 -2.39 -1.55 -1.00 -1.76 -2.47 -2.47 -27.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.359 1.368 1.368 1.377 1.377 1.377 1.386 -1.30%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.41 0.42 0.40 0.41 0.42 0.42 0.43 -
P/RPS 7.08 11.48 8.74 7.29 10.96 11.39 7.53 -4.02%
P/EPS -23.97 -15.78 -23.23 -36.87 -21.53 -15.31 -15.64 32.96%
EY -4.17 -6.34 -4.30 -2.71 -4.65 -6.53 -6.39 -24.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.26 0.27 0.27 0.27 0.28 -2.39%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 23/08/24 31/05/24 29/02/24 30/11/23 25/08/23 26/05/23 28/02/23 -
Price 0.42 0.42 0.415 0.43 0.40 0.41 0.425 -
P/RPS 7.25 11.48 9.07 7.64 10.44 11.12 7.44 -1.71%
P/EPS -24.55 -15.78 -24.10 -38.67 -20.50 -14.95 -15.46 36.14%
EY -4.07 -6.34 -4.15 -2.59 -4.88 -6.69 -6.47 -26.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.27 0.28 0.26 0.27 0.28 0.00%

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