[INGRESS] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -79.03%
YoY- -23.1%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 155,459 114,101 71,699 33,411 171,651 125,974 79,709 55.91%
PBT 18,443 14,061 7,106 3,891 33,617 27,950 16,440 7.94%
Tax -6,762 -4,338 -2,394 -951 -15,062 -8,574 -5,082 20.91%
NP 11,681 9,723 4,712 2,940 18,555 19,376 11,358 1.88%
-
NP to SH 11,681 9,723 4,712 3,891 18,555 22,261 11,358 1.88%
-
Tax Rate 36.66% 30.85% 33.69% 24.44% 44.80% 30.68% 30.91% -
Total Cost 143,778 104,378 66,987 30,471 153,096 106,598 68,351 63.94%
-
Net Worth 163,222 165,194 156,059 207,689 150,394 169,954 141,485 9.96%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 3,200 - - - 3,199 - - -
Div Payout % 27.40% - - - 17.25% - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 163,222 165,194 156,059 207,689 150,394 169,954 141,485 9.96%
NOSH 64,008 64,009 64,021 84,771 63,997 73,541 63,988 0.02%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 7.51% 8.52% 6.57% 8.80% 10.81% 15.38% 14.25% -
ROE 7.16% 5.89% 3.02% 1.87% 12.34% 13.10% 8.03% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 242.87 178.26 111.99 39.41 268.22 171.30 124.57 55.87%
EPS 18.25 15.19 7.36 4.59 28.99 30.27 17.75 1.86%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.55 2.5808 2.4376 2.45 2.35 2.311 2.2111 9.94%
Adjusted Per Share Value based on latest NOSH - 84,771
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 184.20 135.20 84.96 39.59 203.39 149.26 94.45 55.90%
EPS 13.84 11.52 5.58 4.61 21.99 26.38 13.46 1.86%
DPS 3.79 0.00 0.00 0.00 3.79 0.00 0.00 -
NAPS 1.934 1.9574 1.8491 2.4609 1.782 2.0138 1.6764 9.96%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.38 2.75 2.49 2.46 2.82 2.73 2.98 -
P/RPS 0.98 1.54 2.22 6.24 1.05 1.59 2.39 -44.71%
P/EPS 13.04 18.10 33.83 53.59 9.73 9.02 16.79 -15.46%
EY 7.67 5.52 2.96 1.87 10.28 11.09 5.96 18.25%
DY 2.10 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 0.93 1.07 1.02 1.00 1.20 1.18 1.35 -21.94%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 26/03/04 18/12/03 19/09/03 19/06/03 28/03/03 19/12/02 13/09/02 -
Price 2.23 2.49 2.58 2.47 2.51 2.53 2.90 -
P/RPS 0.92 1.40 2.30 6.27 0.94 1.48 2.33 -46.08%
P/EPS 12.22 16.39 35.05 53.81 8.66 8.36 16.34 -17.56%
EY 8.18 6.10 2.85 1.86 11.55 11.96 6.12 21.27%
DY 2.24 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 0.87 0.96 1.06 1.01 1.07 1.09 1.31 -23.82%

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