INCO: Final Result 2009

07:40
INCO: Final Result 2009

INCO Date : 01-04-10
Financial Performance (in million US$)
www.investdata.net

2009| 2008|
01-04-10 ....Q4 ....Q3 ....Q2 ....Q1|....Q4 ....Q3 ....Q2 ....Q1|
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales 760 526 276 121 1.312 1.132 819 380
COGS 516 373 240 114 808 632 388 177
Gross Marg 244 152 36 6 503 499 430 202
GM (%) 32 28 13 5 38 44 52 53
Opr Profit 231 144 32 5| 478 474 412 191
OP (%) 30 27 11 4 36 41 50 50
Net Profit 170 110 34 17| 359 369 295 139
NP (%) 22 20 12 14 27 32 36 36
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Stk Price 0,51 0,39 0,45 0,45 0,24| 0,21 0,33 0,65 0,75
Book Value 0,16 0,16 0,16 0,15| 0,15 0,15 0,15 0,13
PBV 3,18 2,47 2,72 2,85 1,55| 1,36 2,15 4,44 5,75
DER 0,29 0,19 0,18 0,20| 0,21 0,22 0,30 0,48
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
ROE (%) 10 9 4 4| 23 32 40 42
ROE (Qtr) 15 18 4 4 -2 19 42 42
ROA (%) 8 7 3 3| 19 26 31 28
Opr prof/share 0,02 0,01 0,00 0,00| 0,05 0,05 0,04 0,02
EPS 0,02 0,01 0,00 0,00| 0,04 0,04 0,03 0,01
EPS (Qtr) 0,01 0,01 0,00 0,00| -0,00 0,01 0,02 0,01
EPS (Annu) 0,02 0,01 0,01 0,01| 0,04 0,05 0,06 0,06
PER 29,47 22,88 30,11 64,11 34,60| 5,74 6,68 10,93 13,39
PER (Qtr) 20,93 16,26 14,61 63,69 34,60|-52,57 11,17 10,36 13,39
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
COP (year) 21,66 16,82 23,09 68,52 114,36 4,31 5,20 7,83 9,75
CLOP(year) 23,63 18,79 24,69 72,89 128,83 4,98 5,73 8,35 10,57
CLOP(Qtr) 12,40 10,61 43,42 128,83 141,52 14,74 7,80 10,57
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales Growth(%) -42 -53 -66 -68
Op.Prof Growth(%) -51 -69 -92 -97
Net.Prof/EPS Grow -52 -70 -88 -87
PEG (<1) -0,44 -0,43 -0,73 -0,39
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Sales(Qtr) 234 249 154 121 180 312 439 380
COGS (Qtr) 142 133 125 114 175 244 210 177
Gross Marg(Qtr) 92 116 29 6 4 68 228 202
GM (%) 39 46 18 5 2 21 52 53
OP.PR (Qtr) 87 111 27 5 4 61 220 191
OP % 37 44 17 4 2 19 50 50
NET.PR (Qtr) 59 75 17 17 -9 73 156 139
NP % 25 30 11 14 -5 23 35 36
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------
Asset 2.038 1.938 1.838 1.838| 1.842 1.864 1.887 1.928
Liability 456 306 282 300| 321 333 430 627
Equity 1.581 1.631 1.555 1.538| 1.520 1.530 1.457 1.301
Capitalis. 5.021 3.899 4.433 4.433 2.377| 2.062 3.285 6.463 7.478
Share(mil) 9.936 9.936 9.936 9.936 9.936 9.936 9.936 9.936
---------- ------ ====== ------ ------ ------ ====== ------ ------ ------

Note: USD= 9300
See ERROR and OMISSION

- http://www.investdata.net/QYINCO.TXT

Trio Macan comparison:


Date: 01-04-10 FINANCIAL RATIO COMPARISON 2009
Sector: MINING METAL
Ranked by: ROE
www.investdata.net

|-- ---- ------- --- --- --- ---- ---- --- ---------- ===--------- ===------ --------- ----------- ----------- ----- ------ --------
| | | |(1) (2) (3)| (4) (5)|(6)| (7) | (10) | (8) | (9) |(11)(12)(13|(14)(15)(16| (17)| (18) | MARKET|
| | | SALES |GRS OPR NET| |ROA| ROE | PER | COP | CLOP |YoY GROWTH |Q4/Q3 GROWT| | LAST | CAP. |
|NO|STOC|bio Rp |MAR PRF PRF| PBV DER| | |*LAST*| | | | OPR NET| OPR NET| PEG |PRICE |bio Rp |
| | |mio USD| % % % | | | Q3 Q4|QUARTR|TDY Q4 Q3|TDY Q4 Q3|TDY Q4 Q3|SAL PRF PRF|SAL PRF PRF| | |mio Usd|
|-- ---- ------- === === === ==== ==== === === ---****** --- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|
| 1 INCO$ 760| 32 30 22| 2,4| 0,2| 8| 9 10|15 16|22| 17 23|16| 13 17|18| 15 19|-42 -51|-52| -6 -21|-20|-0,43| 4.700| 3.891|
| 2 TINS 7.709| 14 8 4| 3,4| 0,4| 6| 6 9|16 20|37| 32 47|17| 14 20|19| 16 23|-14 -66|-76| 9 28| 11|-0,49| 2.350| 11.827|
| 3 ANTM 8.711| 13 6 6| 2,8| 0,2| 6| 4 7|15 18|37| 34 59|38| 35 51|42| 38 56| -9 -65|-55| 31 81|352|-0,68| 2.400| 22.892|
|-- ---- ------- === === === ==== ==== === === --- ====== -- -- -- === -- -- === -- -- --- --- === --- --- === =====|======|=======|

1. GRS MRG: Gross Margin to Sales (in %)
2. OPR PRF: Operating Profit to Sales (in %)
3. NET PRF: Net Profit to Sales (in %)
4. PBV: Stock Price to Book value
5. DER: Debt Equity Ratio
6. ROA: Return On Asset (in %)
7. ROE: Return On Equity (in %)
QTR: ROE Quartely, using Most Recent Quarter's Net Profit
8. COP: Capitalisation to Operating Profit (in years)
9. CLOP: Capitalisation + Liability to Operating profit (in years)
10. PER: Price Earning Ratio
QTR: PER using Most Recent Quarter's Net Profit
11. Sales Growth in % (Year on Year comparison)
12. Operating Profit Growth in % (YOY comparison)
13. Net Profit Growth in % - (YOY comparison)
14. Sales Growth in % - (Most Recent Quarter comparison)
15. Operating Profit Growth in % - (MRQ comparison)
16. Net Profit Growth in % - (MRQ comparison)
17. PEG = PER / Net Profit Growth

- http://www.investdata.net/QZ94MIN6.TXT