[INGRESS] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 37.56%
YoY- -56.32%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 171,232 166,948 155,459 152,134 143,398 133,644 171,651 -0.16%
PBT 11,096 12,976 18,443 18,748 14,212 15,564 33,617 -52.27%
Tax -4,954 -5,904 -6,762 -5,784 -4,788 -3,804 -15,062 -52.38%
NP 6,142 7,072 11,681 12,964 9,424 11,760 18,555 -52.18%
-
NP to SH 6,142 7,072 11,681 12,964 9,424 15,564 18,555 -52.18%
-
Tax Rate 44.65% 45.50% 36.66% 30.85% 33.69% 24.44% 44.80% -
Total Cost 165,090 159,876 143,778 139,170 133,974 121,884 153,096 5.16%
-
Net Worth 158,217 163,463 163,222 165,194 156,059 207,689 150,394 3.44%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - 3,200 - - - 3,199 -
Div Payout % - - 27.40% - - - 17.25% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 158,217 163,463 163,222 165,194 156,059 207,689 150,394 3.44%
NOSH 76,775 76,869 64,008 64,009 64,021 84,771 63,997 12.91%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 3.59% 4.24% 7.51% 8.52% 6.57% 8.80% 10.81% -
ROE 3.88% 4.33% 7.16% 7.85% 6.04% 7.49% 12.34% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 223.03 217.18 242.87 237.68 223.98 157.65 268.22 -11.58%
EPS 8.00 9.20 18.25 20.25 14.72 18.36 28.99 -57.64%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.0608 2.1265 2.55 2.5808 2.4376 2.45 2.35 -8.38%
Adjusted Per Share Value based on latest NOSH - 63,997
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 202.89 197.81 184.20 180.26 169.91 158.35 203.39 -0.16%
EPS 7.28 8.38 13.84 15.36 11.17 18.44 21.99 -52.17%
DPS 0.00 0.00 3.79 0.00 0.00 0.00 3.79 -
NAPS 1.8747 1.9369 1.934 1.9574 1.8491 2.4609 1.782 3.44%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.35 1.37 2.38 2.75 2.49 2.46 2.82 -
P/RPS 0.61 0.63 0.98 1.16 1.11 1.56 1.05 -30.39%
P/EPS 16.88 14.89 13.04 13.58 16.92 13.40 9.73 44.42%
EY 5.93 6.72 7.67 7.36 5.91 7.46 10.28 -30.72%
DY 0.00 0.00 2.10 0.00 0.00 0.00 1.77 -
P/NAPS 0.66 0.64 0.93 1.07 1.02 1.00 1.20 -32.89%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 21/06/04 26/03/04 18/12/03 19/09/03 19/06/03 28/03/03 -
Price 1.20 1.22 2.23 2.49 2.58 2.47 2.51 -
P/RPS 0.54 0.56 0.92 1.05 1.15 1.57 0.94 -30.91%
P/EPS 15.00 13.26 12.22 12.29 17.53 13.45 8.66 44.27%
EY 6.67 7.54 8.18 8.13 5.71 7.43 11.55 -30.67%
DY 0.00 0.00 2.24 0.00 0.00 0.00 1.99 -
P/NAPS 0.58 0.57 0.87 0.96 1.06 1.01 1.07 -33.54%

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