[INCKEN] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -74.84%
YoY- 639.14%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 9,191 4,383 2,002 665 5,709 5,228 3,429 92.61%
PBT -23,034 -13,929 -16,399 6,458 26,348 18,821 17,159 -
Tax -102 -381 -51 -94 -1,056 -403 -283 -49.26%
NP -23,136 -14,310 -16,450 6,364 25,292 18,418 16,876 -
-
NP to SH -23,136 -14,310 -16,450 6,364 25,292 18,418 16,876 -
-
Tax Rate - - - 1.46% 4.01% 2.14% 1.65% -
Total Cost 32,327 18,693 18,452 -5,699 -19,583 -13,190 -13,447 -
-
Net Worth 194,457 39,799 370,672 387,746 717,750 387,801 379,375 -35.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 603 - - -
Div Payout % - - - - 2.39% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 194,457 39,799 370,672 387,746 717,750 387,801 379,375 -35.87%
NOSH 234,285 44,718 44,713 8,249 8,250 8,430 8,250 825.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -251.72% -326.49% -821.68% 956.99% 443.02% 352.30% 492.16% -
ROE -11.90% -35.96% -4.44% 1.64% 3.52% 4.75% 4.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.92 9.80 4.48 8.06 69.20 62.01 41.56 -79.18%
EPS -5.50 -32.00 -3.91 1.51 314.80 223.25 204.56 -
DPS 0.00 0.00 0.00 0.00 7.32 0.00 0.00 -
NAPS 0.83 0.89 8.29 47.00 87.00 46.00 45.98 -93.06%
Adjusted Per Share Value based on latest NOSH - 8,249
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.18 1.04 0.48 0.16 1.36 1.24 0.81 93.13%
EPS -5.50 -3.40 -3.91 1.51 6.01 4.38 4.01 -
DPS 0.00 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.4622 0.0946 0.881 0.9216 1.7059 0.9217 0.9017 -35.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.70 1.02 18.50 18.50 18.50 18.50 -
P/RPS 15.29 7.14 22.78 229.51 26.73 29.83 44.51 -50.85%
P/EPS -6.08 -2.19 -2.77 23.98 6.03 8.47 9.04 -
EY -16.46 -45.71 -36.07 4.17 16.57 11.81 11.06 -
DY 0.00 0.00 0.00 0.00 0.40 0.00 0.00 -
P/NAPS 0.72 0.79 0.12 0.39 0.21 0.40 0.40 47.81%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 30/11/05 30/08/05 26/05/05 28/02/05 30/11/04 26/08/04 -
Price 0.60 0.63 0.81 18.50 18.50 18.50 18.50 -
P/RPS 15.29 6.43 18.09 229.51 26.73 29.83 44.51 -50.85%
P/EPS -6.08 -1.97 -2.20 23.98 6.03 8.47 9.04 -
EY -16.46 -50.79 -45.42 4.17 16.57 11.81 11.06 -
DY 0.00 0.00 0.00 0.00 0.40 0.00 0.00 -
P/NAPS 0.72 0.71 0.10 0.39 0.21 0.40 0.40 47.81%

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