[INGRESS] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -84.86%
YoY- -54.56%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 213,160 142,742 85,616 41,737 155,459 114,101 71,699 106.07%
PBT 14,438 13,374 5,548 3,244 18,443 14,061 7,106 60.07%
Tax 595 -2,437 -2,477 -1,476 -6,762 -4,338 -2,394 -
NP 15,033 10,937 3,071 1,768 11,681 9,723 4,712 115.95%
-
NP to SH 15,033 10,937 3,071 1,768 11,681 9,723 4,712 115.95%
-
Tax Rate -4.12% 18.22% 44.65% 45.50% 36.66% 30.85% 33.69% -
Total Cost 198,127 131,805 82,545 39,969 143,778 104,378 66,987 105.37%
-
Net Worth 172,583 166,374 158,217 163,463 163,222 165,194 156,059 6.90%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 3,840 - - - 3,200 - - -
Div Payout % 25.55% - - - 27.40% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 172,583 166,374 158,217 163,463 163,222 165,194 156,059 6.90%
NOSH 76,816 76,804 76,775 76,869 64,008 64,009 64,021 12.85%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 7.05% 7.66% 3.59% 4.24% 7.51% 8.52% 6.57% -
ROE 8.71% 6.57% 1.94% 1.08% 7.16% 5.89% 3.02% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 277.49 185.85 111.52 54.30 242.87 178.26 111.99 82.60%
EPS 19.57 14.24 4.00 2.30 18.25 15.19 7.36 91.36%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.2467 2.1662 2.0608 2.1265 2.55 2.5808 2.4376 -5.26%
Adjusted Per Share Value based on latest NOSH - 76,869
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 252.57 169.13 101.45 49.45 184.20 135.20 84.96 106.06%
EPS 17.81 12.96 3.64 2.09 13.84 11.52 5.58 116.01%
DPS 4.55 0.00 0.00 0.00 3.79 0.00 0.00 -
NAPS 2.0449 1.9713 1.8747 1.9369 1.934 1.9574 1.8491 6.90%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.27 1.16 1.35 1.37 2.38 2.75 2.49 -
P/RPS 0.46 0.62 1.21 2.52 0.98 1.54 2.22 -64.81%
P/EPS 6.49 8.15 33.75 59.57 13.04 18.10 33.83 -66.57%
EY 15.41 12.28 2.96 1.68 7.67 5.52 2.96 198.88%
DY 3.94 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 0.57 0.54 0.66 0.64 0.93 1.07 1.02 -32.03%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 23/12/04 27/09/04 21/06/04 26/03/04 18/12/03 19/09/03 -
Price 1.16 1.14 1.20 1.22 2.23 2.49 2.58 -
P/RPS 0.42 0.61 1.08 2.25 0.92 1.40 2.30 -67.64%
P/EPS 5.93 8.01 30.00 53.04 12.22 16.39 35.05 -69.24%
EY 16.87 12.49 3.33 1.89 8.18 6.10 2.85 225.46%
DY 4.31 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 0.52 0.53 0.58 0.57 0.87 0.96 1.06 -37.66%

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