[INGRESS] QoQ Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -13.15%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 258,736 213,160 190,322 171,232 166,948 155,459 152,134 42.52%
PBT 18,192 14,438 17,832 11,096 12,976 18,443 18,748 -1.98%
Tax -2,068 595 -3,249 -4,954 -5,904 -6,762 -5,784 -49.65%
NP 16,124 15,033 14,582 6,142 7,072 11,681 12,964 15.66%
-
NP to SH 11,008 15,033 14,582 6,142 7,072 11,681 12,964 -10.33%
-
Tax Rate 11.37% -4.12% 18.22% 44.65% 45.50% 36.66% 30.85% -
Total Cost 242,612 198,127 175,740 165,090 159,876 143,778 139,170 44.89%
-
Net Worth 153,563 172,583 166,374 158,217 163,463 163,222 165,194 -4.75%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 3,840 - - - 3,200 - -
Div Payout % - 25.55% - - - 27.40% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 153,563 172,583 166,374 158,217 163,463 163,222 165,194 -4.75%
NOSH 76,781 76,816 76,804 76,775 76,869 64,008 64,009 12.90%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 6.23% 7.05% 7.66% 3.59% 4.24% 7.51% 8.52% -
ROE 7.17% 8.71% 8.76% 3.88% 4.33% 7.16% 7.85% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 336.98 277.49 247.80 223.03 217.18 242.87 237.68 26.23%
EPS 14.32 19.57 18.99 8.00 9.20 18.25 20.25 -20.64%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.00 2.2467 2.1662 2.0608 2.1265 2.55 2.5808 -15.64%
Adjusted Per Share Value based on latest NOSH - 76,647
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 306.57 252.57 225.51 202.89 197.81 184.20 180.26 42.52%
EPS 13.04 17.81 17.28 7.28 8.38 13.84 15.36 -10.35%
DPS 0.00 4.55 0.00 0.00 0.00 3.79 0.00 -
NAPS 1.8196 2.0449 1.9713 1.8747 1.9369 1.934 1.9574 -4.75%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.17 1.27 1.16 1.35 1.37 2.38 2.75 -
P/RPS 0.35 0.46 0.47 0.61 0.63 0.98 1.16 -55.04%
P/EPS 8.16 6.49 6.11 16.88 14.89 13.04 13.58 -28.81%
EY 12.25 15.41 16.37 5.93 6.72 7.67 7.36 40.48%
DY 0.00 3.94 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 0.59 0.57 0.54 0.66 0.64 0.93 1.07 -32.78%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 23/06/05 23/03/05 23/12/04 27/09/04 21/06/04 26/03/04 18/12/03 -
Price 1.18 1.16 1.14 1.20 1.22 2.23 2.49 -
P/RPS 0.35 0.42 0.46 0.54 0.56 0.92 1.05 -51.95%
P/EPS 8.23 5.93 6.00 15.00 13.26 12.22 12.29 -23.47%
EY 12.15 16.87 16.65 6.67 7.54 8.18 8.13 30.74%
DY 0.00 4.31 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 0.59 0.52 0.53 0.58 0.57 0.87 0.96 -27.73%

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