[INCKEN] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 9.14%
YoY- 12.15%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 15,796 15,169 4,383 5,228 4,523 4,543 5,385 19.63%
PBT 9,055 -13,925 -13,929 18,821 16,422 28,074 -3,265 -
Tax -612 -194 -381 -403 0 -213 3,265 -
NP 8,443 -14,119 -14,310 18,418 16,422 27,861 0 -
-
NP to SH 8,443 -14,119 -14,310 18,418 16,422 27,861 -3,383 -
-
Tax Rate 6.76% - - 2.14% 0.00% 0.76% - -
Total Cost 7,353 29,288 18,693 -13,190 -11,899 -23,318 5,385 5.32%
-
Net Worth 348,641 336,166 39,799 387,801 213,917 31,927 2,722 124.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 348,641 336,166 39,799 387,801 213,917 31,927 2,722 124.43%
NOSH 420,049 420,208 44,718 8,430 8,249 8,249 8,251 92.45%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 53.45% -93.08% -326.49% 352.30% 363.08% 613.27% 0.00% -
ROE 2.42% -4.20% -35.96% 4.75% 7.68% 87.26% -124.24% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.76 3.61 9.80 62.01 54.83 55.07 65.26 -37.83%
EPS 2.01 -3.36 -32.00 223.25 196.15 337.71 -41.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.89 46.00 25.93 3.87 0.33 16.60%
Adjusted Per Share Value based on latest NOSH - 19,125
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.75 3.61 1.04 1.24 1.07 1.08 1.28 19.61%
EPS 2.01 -3.36 -3.40 4.38 3.90 6.62 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8286 0.799 0.0946 0.9217 0.5084 0.0759 0.0065 124.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.63 0.49 0.70 18.50 18.50 18.50 7.60 -
P/RPS 16.75 13.57 7.14 29.83 33.74 33.60 11.65 6.23%
P/EPS 31.34 -14.58 -2.19 8.47 9.29 5.48 -18.54 -
EY 3.19 -6.86 -45.71 11.81 10.76 18.25 -5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.61 0.79 0.40 0.71 4.78 23.03 -43.35%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 18/11/03 20/12/02 13/11/01 -
Price 0.70 0.54 0.63 18.50 18.50 18.50 8.20 -
P/RPS 18.61 14.96 6.43 29.83 33.74 33.60 12.56 6.76%
P/EPS 34.83 -16.07 -1.97 8.47 9.29 5.48 -20.00 -
EY 2.87 -6.22 -50.79 11.81 10.76 18.25 -5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.68 0.71 0.40 0.71 4.78 24.85 -43.12%

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