[INCKEN] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 6.21%
YoY- -129.29%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 16,977 20,173 25,256 28,175 29,492 28,158 28,483 -29.15%
PBT -1,365 -3,973 -8,027 -6,131 -6,447 -4,230 2,389 -
Tax -191 -191 376 -406 -523 -695 -1,106 -68.95%
NP -1,556 -4,164 -7,651 -6,537 -6,970 -4,925 1,283 -
-
NP to SH -1,556 -4,164 -7,651 -6,537 -6,970 -4,925 1,283 -
-
Tax Rate - - - - - - 46.30% -
Total Cost 18,533 24,337 32,907 34,712 36,462 33,083 27,200 -22.55%
-
Net Worth 719,205 656,039 662,624 703,699 652,033 740,999 3,860,000 -67.34%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 6,140 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 719,205 656,039 662,624 703,699 652,033 740,999 3,860,000 -67.34%
NOSH 420,588 425,999 427,500 453,999 420,666 475,000 3,860,000 -77.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -9.17% -20.64% -30.29% -23.20% -23.63% -17.49% 4.50% -
ROE -0.22% -0.63% -1.15% -0.93% -1.07% -0.66% 0.03% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.04 4.74 5.91 6.21 7.01 5.93 0.74 209.73%
EPS -0.37 -0.98 -1.79 -1.44 -1.66 -1.04 0.03 -
DPS 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.54 1.55 1.55 1.55 1.56 1.00 42.95%
Adjusted Per Share Value based on latest NOSH - 453,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.03 4.79 6.00 6.70 7.01 6.69 6.77 -29.21%
EPS -0.37 -0.99 -1.82 -1.55 -1.66 -1.17 0.30 -
DPS 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7093 1.5592 1.5749 1.6725 1.5497 1.7611 9.1741 -67.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.62 0.61 0.47 0.68 0.76 0.83 0.61 -
P/RPS 15.36 12.88 7.96 10.96 10.84 14.00 82.67 -67.40%
P/EPS -167.59 -62.41 -26.26 -47.23 -45.87 -80.05 1,835.23 -
EY -0.60 -1.60 -3.81 -2.12 -2.18 -1.25 0.05 -
DY 2.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.30 0.44 0.49 0.53 0.61 -29.61%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 29/02/12 25/11/11 25/08/11 27/05/11 25/02/11 29/11/10 -
Price 0.56 0.67 0.64 0.58 0.70 0.71 0.71 -
P/RPS 13.87 14.15 10.83 9.35 9.98 11.98 96.22 -72.47%
P/EPS -151.37 -68.54 -35.76 -40.28 -42.25 -68.48 2,136.09 -
EY -0.66 -1.46 -2.80 -2.48 -2.37 -1.46 0.05 -
DY 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.41 0.37 0.45 0.46 0.71 -39.96%

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