[INCKEN] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1173.45%
YoY- 159.8%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 29,438 14,904 16,108 21,061 20,225 5,844 6,970 27.12%
PBT 1,728 520 145 12,073 -18,566 -18,572 25,094 -35.96%
Tax -1,376 -569 -8 -816 -258 -508 -537 16.97%
NP 352 -49 137 11,257 -18,825 -19,080 24,557 -50.69%
-
NP to SH 352 -49 137 11,257 -18,825 -19,080 24,557 -50.69%
-
Tax Rate 79.63% 109.42% 5.52% 6.76% - - 2.14% -
Total Cost 29,086 14,953 15,970 9,804 39,050 24,924 -17,586 -
-
Net Worth 3,062,400 486,483 659,198 348,641 336,166 39,799 387,801 41.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,062,400 486,483 659,198 348,641 336,166 39,799 387,801 41.09%
NOSH 2,640,000 419,382 514,998 420,049 420,208 44,718 8,430 160.47%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.20% -0.33% 0.85% 53.45% -93.08% -326.49% 352.30% -
ROE 0.01% -0.01% 0.02% 3.23% -5.60% -47.94% 6.33% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.12 3.55 3.13 5.01 4.81 13.07 82.68 -51.15%
EPS 0.01 0.00 0.03 2.68 -4.48 -42.67 297.67 -82.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.28 0.83 0.80 0.89 46.00 -45.83%
Adjusted Per Share Value based on latest NOSH - 422,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.00 3.54 3.83 5.01 4.81 1.39 1.66 27.09%
EPS 0.08 -0.01 0.03 2.68 -4.47 -4.53 5.84 -51.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2784 1.1562 1.5667 0.8286 0.799 0.0946 0.9217 41.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.61 0.34 0.32 0.63 0.49 0.70 18.50 -
P/RPS 54.70 9.57 10.23 12.56 10.18 5.36 22.37 16.06%
P/EPS 4,575.00 -2,890.36 1,200.00 23.51 -10.94 -1.64 6.35 199.26%
EY 0.02 -0.03 0.08 4.25 -9.14 -60.95 15.75 -67.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.29 0.25 0.76 0.61 0.79 0.40 4.79%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.71 0.44 0.24 0.70 0.54 0.63 18.50 -
P/RPS 63.67 12.38 7.67 13.96 11.22 4.82 22.37 19.03%
P/EPS 5,325.00 -3,740.47 900.00 26.12 -12.05 -1.48 6.35 206.92%
EY 0.02 -0.03 0.11 3.83 -8.30 -67.72 15.75 -67.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 0.19 0.84 0.68 0.71 0.40 7.28%

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