[INCKEN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[INCKEN] INCH KENNETH KAJANG RUBBER PLC
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -46.46%
YoY- -97.9%
Quarter Report
Latest QR
Upcoming QR
INCKEN's Result
INCKEN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,000 4,808 481 372 202 5 0 -
PBT -5,040 -9,105 7,527 1,182 47,253 1,554 -2,264 14.26%
Tax -86 279 -653 -192 -197 -83 2,264 -
NP -5,126 -8,826 6,874 990 47,056 1,471 0 -
-
NP to SH -5,126 -8,826 6,874 990 47,056 1,471 -1,931 17.66%
-
Tax Rate - - 8.68% 16.24% 0.42% 5.34% - -
Total Cost 9,126 13,634 -6,393 -618 -46,854 -1,466 0 -
-
Net Worth 337,789 295,318 388,498 245,849 78,833 4,125 6,105 95.14%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 603 - - - - -
Div Payout % - - 8.79% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 337,789 295,318 388,498 245,849 78,833 4,125 6,105 95.14%
NOSH 422,236 234,379 8,250 8,250 8,254 8,250 8,251 92.62%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -128.15% -183.57% 1,429.11% 266.13% 23,295.05% 29,420.00% 0.00% -
ROE -1.52% -2.99% 1.77% 0.40% 59.69% 35.66% -31.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 0.95 2.05 5.83 4.51 2.45 0.06 0.00 -
EPS -1.22 -2.10 91.55 12.00 570.04 17.83 -23.40 -38.86%
DPS 0.00 0.00 7.32 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.26 47.09 29.80 9.55 0.50 0.74 1.30%
Adjusted Per Share Value based on latest NOSH - 8,250
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 0.95 1.14 0.11 0.09 0.05 0.00 0.00 -
EPS -1.22 -2.10 1.63 0.24 11.18 0.35 -0.46 17.64%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.8028 0.7019 0.9233 0.5843 0.1874 0.0098 0.0145 95.16%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.48 0.60 18.50 18.50 18.50 18.50 10.30 -
P/RPS 50.67 29.25 317.31 410.28 756.01 30,525.52 0.00 -
P/EPS -39.54 -15.93 22.20 154.17 3.25 103.76 -44.01 -1.76%
EY -2.53 -6.28 4.50 0.65 30.81 0.96 -2.27 1.82%
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.39 0.62 1.94 37.00 13.92 -40.77%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.56 0.60 18.50 18.50 18.50 18.50 9.80 -
P/RPS 59.11 29.25 317.31 410.28 756.01 30,525.52 0.00 -
P/EPS -46.13 -15.93 22.20 154.17 3.25 103.76 -41.88 1.62%
EY -2.17 -6.28 4.50 0.65 30.81 0.96 -2.39 -1.59%
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.48 0.39 0.62 1.94 37.00 13.24 -38.72%

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