[INGRESS] QoQ Annualized Quarter Result on 31-Jan-2013 [#4]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -14.79%
YoY- -9.03%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 787,744 859,227 835,800 830,660 765,656 658,737 688,013 9.45%
PBT 39,864 33,153 34,904 29,936 41,128 27,326 34,786 9.51%
Tax -3,796 -3,765 -4,074 -3,382 -5,116 1,979 -1,774 66.13%
NP 36,068 29,388 30,829 26,554 36,012 29,305 33,012 6.08%
-
NP to SH 25,724 20,148 23,645 22,034 28,300 22,149 23,234 7.02%
-
Tax Rate 9.52% 11.36% 11.67% 11.30% 12.44% -7.24% 5.10% -
Total Cost 751,676 829,839 804,970 804,106 729,644 629,432 655,001 9.62%
-
Net Worth 236,360 233,411 226,768 198,348 197,137 179,266 170,665 24.27%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 33 45 67 135 - - -
Div Payout % - 0.17% 0.19% 0.31% 0.48% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 236,360 233,411 226,768 198,348 197,137 179,266 170,665 24.27%
NOSH 84,396 84,407 84,407 84,421 84,427 76,777 76,800 6.49%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.58% 3.42% 3.69% 3.20% 4.70% 4.45% 4.80% -
ROE 10.88% 8.63% 10.43% 11.11% 14.36% 12.36% 13.61% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 933.39 1,017.95 990.20 983.94 906.88 857.99 895.85 2.77%
EPS 30.48 23.87 28.01 26.10 33.52 28.84 30.25 0.50%
DPS 0.00 0.04 0.05 0.08 0.16 0.00 0.00 -
NAPS 2.8006 2.7653 2.6866 2.3495 2.335 2.3349 2.2222 16.69%
Adjusted Per Share Value based on latest NOSH - 84,405
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 933.39 1,018.09 990.33 984.24 907.21 780.53 815.22 9.45%
EPS 30.48 23.87 28.02 26.11 33.53 26.24 27.53 7.02%
DPS 0.00 0.04 0.05 0.08 0.16 0.00 0.00 -
NAPS 2.8006 2.7657 2.687 2.3502 2.3359 2.1241 2.0222 24.27%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.76 1.20 1.16 1.40 1.04 0.86 0.78 -
P/RPS 0.19 0.12 0.12 0.14 0.11 0.10 0.09 64.64%
P/EPS 5.77 5.03 4.14 5.36 3.10 2.98 2.58 71.10%
EY 17.32 19.89 24.15 18.64 32.23 33.54 38.79 -41.60%
DY 0.00 0.03 0.05 0.06 0.15 0.00 0.00 -
P/NAPS 0.63 0.43 0.43 0.60 0.45 0.37 0.35 48.02%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 26/03/13 18/12/12 26/09/12 27/06/12 20/03/12 20/12/11 -
Price 1.83 1.40 1.19 1.17 1.21 0.97 0.70 -
P/RPS 0.20 0.14 0.12 0.12 0.13 0.11 0.08 84.30%
P/EPS 6.00 5.87 4.25 4.48 3.61 3.36 2.31 89.06%
EY 16.66 17.05 23.54 22.31 27.70 29.74 43.22 -47.06%
DY 0.00 0.03 0.04 0.07 0.13 0.00 0.00 -
P/NAPS 0.65 0.51 0.44 0.50 0.52 0.42 0.32 60.45%

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