[INGRESS] QoQ Cumulative Quarter Result on 30-Apr-2012 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -68.06%
YoY- 1.93%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 859,227 626,850 415,330 191,414 658,737 516,010 353,140 80.41%
PBT 33,153 26,178 14,968 10,282 27,326 26,090 15,936 62.60%
Tax -3,765 -3,056 -1,691 -1,279 1,979 -1,331 -796 180.45%
NP 29,388 23,122 13,277 9,003 29,305 24,759 15,140 55.29%
-
NP to SH 20,148 17,734 11,017 7,075 22,149 17,426 10,692 52.27%
-
Tax Rate 11.36% 11.67% 11.30% 12.44% -7.24% 5.10% 4.99% -
Total Cost 829,839 603,728 402,053 182,411 629,432 491,251 338,000 81.49%
-
Net Worth 233,411 226,768 198,348 197,137 179,266 170,665 164,489 26.14%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 33 33 33 33 - - - -
Div Payout % 0.17% 0.19% 0.31% 0.48% - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 233,411 226,768 198,348 197,137 179,266 170,665 164,489 26.14%
NOSH 84,407 84,407 84,421 84,427 76,777 76,800 76,810 6.45%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 3.42% 3.69% 3.20% 4.70% 4.45% 4.80% 4.29% -
ROE 8.63% 7.82% 5.55% 3.59% 12.36% 10.21% 6.50% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 1,017.95 742.65 491.97 226.72 857.99 671.88 459.76 69.46%
EPS 23.87 21.01 13.05 8.38 28.84 22.69 13.92 43.03%
DPS 0.04 0.04 0.04 0.04 0.00 0.00 0.00 -
NAPS 2.7653 2.6866 2.3495 2.335 2.3349 2.2222 2.1415 18.48%
Adjusted Per Share Value based on latest NOSH - 84,427
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 1,018.09 742.75 492.12 226.80 780.53 611.41 418.43 80.41%
EPS 23.87 21.01 13.05 8.38 26.24 20.65 12.67 52.24%
DPS 0.04 0.04 0.04 0.04 0.00 0.00 0.00 -
NAPS 2.7657 2.687 2.3502 2.3359 2.1241 2.0222 1.949 26.14%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.20 1.16 1.40 1.04 0.86 0.78 0.92 -
P/RPS 0.12 0.16 0.28 0.46 0.10 0.12 0.20 -28.75%
P/EPS 5.03 5.52 10.73 12.41 2.98 3.44 6.61 -16.57%
EY 19.89 18.11 9.32 8.06 33.54 29.09 15.13 19.90%
DY 0.03 0.03 0.03 0.04 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.60 0.45 0.37 0.35 0.43 0.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 18/12/12 26/09/12 27/06/12 20/03/12 20/12/11 27/09/11 -
Price 1.40 1.19 1.17 1.21 0.97 0.70 0.78 -
P/RPS 0.14 0.16 0.24 0.53 0.11 0.10 0.17 -12.08%
P/EPS 5.87 5.66 8.97 14.44 3.36 3.09 5.60 3.17%
EY 17.05 17.66 11.15 6.93 29.74 32.41 17.85 -2.99%
DY 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.50 0.52 0.42 0.32 0.36 26.00%

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