[INCKEN] YoY Cumulative Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 6,388 9,301 6,452 5,017 6,284 16,660 6,645 -0.65% YoY % -31.32% 44.16% 28.60% -20.16% -62.28% 150.71% - Horiz. % 96.13% 139.97% 97.10% 75.50% 94.57% 250.71% 100.00%
PBT -5,595 -3,452 -850 -6,305 -2,758 -4,524 2,096 - YoY % -62.08% -306.12% 86.52% -128.61% 39.04% -315.84% - Horiz. % -266.94% -164.69% -40.55% -300.81% -131.58% -215.84% 100.00%
Tax -226 -524 -328 0 -46 -102 -109 12.92% YoY % 56.87% -59.76% 0.00% 0.00% 54.90% 6.42% - Horiz. % 207.34% 480.73% 300.92% -0.00% 42.20% 93.58% 100.00%
NP -5,821 -3,976 -1,178 -6,305 -2,804 -4,626 1,987 - YoY % -46.40% -237.52% 81.32% -124.86% 39.39% -332.81% - Horiz. % -292.95% -200.10% -59.29% -317.31% -141.12% -232.81% 100.00%
NP to SH -5,821 -3,976 -1,178 -6,305 -2,804 -4,626 1,987 - YoY % -46.40% -237.52% 81.32% -124.86% 39.39% -332.81% - Horiz. % -292.95% -200.10% -59.29% -317.31% -141.12% -232.81% 100.00%
Tax Rate - % - % - % - % - % - % 5.20 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 12,209 13,277 7,630 11,322 9,088 21,286 4,658 17.41% YoY % -8.04% 74.01% -32.61% 24.58% -57.31% 356.98% - Horiz. % 262.11% 285.04% 163.80% 243.07% 195.11% 456.98% 100.00%
Net Worth 617,240 631,742 633,038 630,499 692,988 699,933 725,863 -2.66% YoY % -2.30% -0.20% 0.40% -9.02% -0.99% -3.57% - Horiz. % 85.04% 87.03% 87.21% 86.86% 95.47% 96.43% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 617,240 631,742 633,038 630,499 692,988 699,933 725,863 -2.66% YoY % -2.30% -0.20% 0.40% -9.02% -0.99% -3.57% - Horiz. % 85.04% 87.03% 87.21% 86.86% 95.47% 96.43% 100.00%
NOSH 378,675 402,384 403,209 404,166 400,571 402,260 405,510 -1.13% YoY % -5.89% -0.20% -0.24% 0.90% -0.42% -0.80% - Horiz. % 93.38% 99.23% 99.43% 99.67% 98.78% 99.20% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -91.12 % -42.75 % -18.26 % -125.67 % -44.62 % -27.77 % 29.90 % - YoY % -113.15% -134.12% 85.47% -181.65% -60.68% -192.88% - Horiz. % -304.75% -142.98% -61.07% -420.30% -149.23% -92.88% 100.00%
ROE -0.94 % -0.63 % -0.19 % -1.00 % -0.40 % -0.66 % 0.27 % - YoY % -49.21% -231.58% 81.00% -150.00% 39.39% -344.44% - Horiz. % -348.15% -233.33% -70.37% -370.37% -148.15% -244.44% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.69 2.31 1.60 1.24 1.57 4.14 1.64 0.50% YoY % -26.84% 44.37% 29.03% -21.02% -62.08% 152.44% - Horiz. % 103.05% 140.85% 97.56% 75.61% 95.73% 252.44% 100.00%
EPS -1.54 -0.99 -0.29 -1.56 -0.70 -1.15 0.49 - YoY % -55.56% -241.38% 81.41% -122.86% 39.13% -334.69% - Horiz. % -314.29% -202.04% -59.18% -318.37% -142.86% -234.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6300 1.5700 1.5700 1.5600 1.7300 1.7400 1.7900 -1.55% YoY % 3.82% 0.00% 0.64% -9.83% -0.57% -2.79% - Horiz. % 91.06% 87.71% 87.71% 87.15% 96.65% 97.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 420,750 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.52 2.21 1.53 1.19 1.49 3.96 1.58 -0.64% YoY % -31.22% 44.44% 28.57% -20.13% -62.37% 150.63% - Horiz. % 96.20% 139.87% 96.84% 75.32% 94.30% 250.63% 100.00%
EPS -1.38 -0.94 -0.28 -1.50 -0.67 -1.10 0.47 - YoY % -46.81% -235.71% 81.33% -123.88% 39.09% -334.04% - Horiz. % -293.62% -200.00% -59.57% -319.15% -142.55% -234.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4670 1.5015 1.5045 1.4985 1.6470 1.6635 1.7252 -2.66% YoY % -2.30% -0.20% 0.40% -9.02% -0.99% -3.58% - Horiz. % 85.03% 87.03% 87.21% 86.86% 95.47% 96.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.6150 0.6750 0.7000 0.7000 0.7000 0.8850 0.9000 -
P/RPS 36.46 29.20 43.75 56.39 44.62 21.37 54.92 -6.60% YoY % 24.86% -33.26% -22.42% 26.38% 108.80% -61.09% - Horiz. % 66.39% 53.17% 79.66% 102.68% 81.25% 38.91% 100.00%
P/EPS -40.01 -68.31 -239.60 -44.87 -100.00 -76.96 183.67 - YoY % 41.43% 71.49% -433.99% 55.13% -29.94% -141.90% - Horiz. % -21.78% -37.19% -130.45% -24.43% -54.45% -41.90% 100.00%
EY -2.50 -1.46 -0.42 -2.23 -1.00 -1.30 0.54 - YoY % -71.23% -247.62% 81.17% -123.00% 23.08% -340.74% - Horiz. % -462.96% -270.37% -77.78% -412.96% -185.19% -240.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.38 0.43 0.45 0.45 0.40 0.51 0.50 -4.47% YoY % -11.63% -4.44% 0.00% 12.50% -21.57% 2.00% - Horiz. % 76.00% 86.00% 90.00% 90.00% 80.00% 102.00% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 30/08/18 25/08/17 30/08/16 28/08/15 28/08/14 28/08/13 -
Price 0.6000 0.6700 0.6900 0.7350 0.6500 0.8800 0.8900 -
P/RPS 35.57 28.99 43.12 59.21 41.43 21.25 54.31 -6.81% YoY % 22.70% -32.77% -27.17% 42.92% 94.96% -60.87% - Horiz. % 65.49% 53.38% 79.40% 109.02% 76.28% 39.13% 100.00%
P/EPS -39.03 -67.81 -236.18 -47.12 -92.86 -76.52 181.63 - YoY % 42.44% 71.29% -401.23% 49.26% -21.35% -142.13% - Horiz. % -21.49% -37.33% -130.03% -25.94% -51.13% -42.13% 100.00%
EY -2.56 -1.47 -0.42 -2.12 -1.08 -1.31 0.55 - YoY % -74.15% -250.00% 80.19% -96.30% 17.56% -338.18% - Horiz. % -465.45% -267.27% -76.36% -385.45% -196.36% -238.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.37 0.43 0.44 0.47 0.38 0.51 0.50 -4.89% YoY % -13.95% -2.27% -6.38% 23.68% -25.49% 2.00% - Horiz. % 74.00% 86.00% 88.00% 94.00% 76.00% 102.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
ikkr_q216.doc 
