[INGENIEU] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[INGENIEU] INGENIEUR GUDANG BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -62.05%
YoY- 239.68%
Quarter Report
Latest QR
Upcoming QR
INGENIEU's Result
INGENIEU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 296,032 269,352 312,140 325,528 352,608 368,000 315,071 -4.07%
PBT -24,932 -5,052 2,618 3,256 9,796 4,236 -4,103 233.36%
Tax -382 -668 -881 -972 -1,752 -1,480 -195 56.62%
NP -25,314 -5,720 1,737 2,284 8,044 2,756 -4,298 226.48%
-
NP to SH -25,676 -5,368 3,175 4,069 10,722 4,816 -1,252 650.61%
-
Tax Rate - - 33.65% 29.85% 17.88% 34.94% - -
Total Cost 321,346 275,072 310,403 323,244 344,564 365,244 319,369 0.41%
-
Net Worth 110,739 121,999 123,528 125,550 127,400 123,461 89,524 15.24%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - 3,183 - -
Div Payout % - - - - - 66.10% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 110,739 121,999 123,528 125,550 127,400 123,461 89,524 15.24%
NOSH 101,969 101,666 102,090 102,073 101,920 102,033 67,311 31.93%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -8.55% -2.12% 0.56% 0.70% 2.28% 0.75% -1.36% -
ROE -23.19% -4.40% 2.57% 3.24% 8.42% 3.90% -1.40% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 290.31 264.94 305.75 318.92 345.96 360.66 468.08 -27.29%
EPS -25.18 -5.28 3.11 3.99 10.52 4.72 -1.86 468.92%
DPS 0.00 0.00 0.00 0.00 0.00 3.12 0.00 -
NAPS 1.086 1.20 1.21 1.23 1.25 1.21 1.33 -12.64%
Adjusted Per Share Value based on latest NOSH - 102,212
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.52 17.76 20.58 21.46 23.25 24.26 20.77 -4.05%
EPS -1.69 -0.35 0.21 0.27 0.71 0.32 -0.08 665.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.073 0.0804 0.0815 0.0828 0.084 0.0814 0.059 15.26%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.36 0.41 0.41 0.425 0.50 0.51 0.51 -
P/RPS 0.12 0.15 0.13 0.13 0.14 0.14 0.11 5.97%
P/EPS -1.43 -7.77 13.18 10.66 4.75 10.81 -27.42 -86.06%
EY -69.94 -12.88 7.59 9.38 21.04 9.25 -3.65 617.35%
DY 0.00 0.00 0.00 0.00 0.00 6.12 0.00 -
P/NAPS 0.33 0.34 0.34 0.35 0.40 0.42 0.38 -8.98%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 26/08/11 26/05/11 28/02/11 -
Price 0.33 0.38 0.40 0.41 0.46 0.51 0.49 -
P/RPS 0.11 0.14 0.13 0.13 0.13 0.14 0.10 6.56%
P/EPS -1.31 -7.20 12.86 10.28 4.37 10.81 -26.34 -86.50%
EY -76.30 -13.89 7.78 9.72 22.87 9.25 -3.80 640.09%
DY 0.00 0.00 0.00 0.00 0.00 6.12 0.00 -
P/NAPS 0.30 0.32 0.33 0.33 0.37 0.42 0.37 -13.05%

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