[INGENIEU] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[INGENIEU] INGENIEUR GUDANG BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -142.27%
YoY- -211.46%
Quarter Report
Latest QR
Upcoming QR
INGENIEU's Result
INGENIEU's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 291,168 226,226 148,016 67,338 312,140 244,146 176,304 39.50%
PBT -26,383 -24,181 -12,466 -1,263 2,618 2,442 4,898 -
Tax -5,694 -1,062 -191 -167 -881 -729 -876 246.32%
NP -32,077 -25,243 -12,657 -1,430 1,737 1,713 4,022 -
-
NP to SH -31,083 -24,335 -12,838 -1,342 3,175 3,052 5,361 -
-
Tax Rate - - - - 33.65% 29.85% 17.88% -
Total Cost 323,245 251,469 160,673 68,768 310,403 242,433 172,282 51.83%
-
Net Worth 104,391 99,135 110,739 121,999 123,528 125,550 127,400 -12.38%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 104,391 99,135 110,739 121,999 123,528 125,550 127,400 -12.38%
NOSH 115,222 101,990 101,969 101,666 102,090 102,073 101,920 8.48%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -11.02% -11.16% -8.55% -2.12% 0.56% 0.70% 2.28% -
ROE -29.78% -24.55% -11.59% -1.10% 2.57% 2.43% 4.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 252.70 221.81 145.16 66.23 305.75 239.19 172.98 28.59%
EPS -30.47 -23.86 -12.59 -1.32 3.11 2.99 5.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.906 0.972 1.086 1.20 1.21 1.23 1.25 -19.23%
Adjusted Per Share Value based on latest NOSH - 101,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.20 14.92 9.76 4.44 20.58 16.10 11.63 39.47%
EPS -2.05 -1.60 -0.85 -0.09 0.21 0.20 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0654 0.073 0.0804 0.0815 0.0828 0.084 -12.40%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.34 0.36 0.41 0.41 0.425 0.50 -
P/RPS 0.12 0.15 0.25 0.62 0.13 0.18 0.29 -44.32%
P/EPS -1.15 -1.42 -2.86 -31.06 13.18 14.21 9.51 -
EY -87.02 -70.18 -34.97 -3.22 7.59 7.04 10.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.33 0.34 0.34 0.35 0.40 -10.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 26/08/11 -
Price 0.31 0.32 0.33 0.38 0.40 0.41 0.46 -
P/RPS 0.12 0.14 0.23 0.57 0.13 0.17 0.27 -41.61%
P/EPS -1.15 -1.34 -2.62 -28.79 12.86 13.71 8.75 -
EY -87.02 -74.56 -38.15 -3.47 7.78 7.29 11.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.30 0.32 0.33 0.33 0.37 -5.45%

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