[INGRESS] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
19-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -39.45%
YoY- -58.51%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 166,948 155,459 152,134 143,398 133,644 171,651 167,965 -0.40%
PBT 12,976 18,443 18,748 14,212 15,564 33,617 37,266 -50.53%
Tax -5,904 -6,762 -5,784 -4,788 -3,804 -15,062 -11,432 -35.65%
NP 7,072 11,681 12,964 9,424 11,760 18,555 25,834 -57.87%
-
NP to SH 7,072 11,681 12,964 9,424 15,564 18,555 29,681 -61.60%
-
Tax Rate 45.50% 36.66% 30.85% 33.69% 24.44% 44.80% 30.68% -
Total Cost 159,876 143,778 139,170 133,974 121,884 153,096 142,130 8.16%
-
Net Worth 163,463 163,222 165,194 156,059 207,689 150,394 169,954 -2.56%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 3,200 - - - 3,199 - -
Div Payout % - 27.40% - - - 17.25% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 163,463 163,222 165,194 156,059 207,689 150,394 169,954 -2.56%
NOSH 76,869 64,008 64,009 64,021 84,771 63,997 73,541 2.99%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 4.24% 7.51% 8.52% 6.57% 8.80% 10.81% 15.38% -
ROE 4.33% 7.16% 7.85% 6.04% 7.49% 12.34% 17.46% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 217.18 242.87 237.68 223.98 157.65 268.22 228.40 -3.30%
EPS 9.20 18.25 20.25 14.72 18.36 28.99 40.36 -62.71%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.1265 2.55 2.5808 2.4376 2.45 2.35 2.311 -5.40%
Adjusted Per Share Value based on latest NOSH - 63,971
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 197.81 184.20 180.26 169.91 158.35 203.39 199.02 -0.40%
EPS 8.38 13.84 15.36 11.17 18.44 21.99 35.17 -61.59%
DPS 0.00 3.79 0.00 0.00 0.00 3.79 0.00 -
NAPS 1.9369 1.934 1.9574 1.8491 2.4609 1.782 2.0138 -2.56%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.37 2.38 2.75 2.49 2.46 2.82 2.73 -
P/RPS 0.63 0.98 1.16 1.11 1.56 1.05 1.20 -34.94%
P/EPS 14.89 13.04 13.58 16.92 13.40 9.73 6.76 69.37%
EY 6.72 7.67 7.36 5.91 7.46 10.28 14.78 -40.89%
DY 0.00 2.10 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 0.64 0.93 1.07 1.02 1.00 1.20 1.18 -33.51%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 21/06/04 26/03/04 18/12/03 19/09/03 19/06/03 28/03/03 19/12/02 -
Price 1.22 2.23 2.49 2.58 2.47 2.51 2.53 -
P/RPS 0.56 0.92 1.05 1.15 1.57 0.94 1.11 -36.65%
P/EPS 13.26 12.22 12.29 17.53 13.45 8.66 6.27 64.83%
EY 7.54 8.18 8.13 5.71 7.43 11.55 15.95 -39.34%
DY 0.00 2.24 0.00 0.00 0.00 1.99 0.00 -
P/NAPS 0.57 0.87 0.96 1.06 1.01 1.07 1.09 -35.11%

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