[INGRESS] QoQ Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -16.65%
YoY- -28.91%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 114,101 71,699 33,411 171,651 125,974 79,709 39,402 102.77%
PBT 14,061 7,106 3,891 33,617 27,950 16,440 7,947 46.13%
Tax -4,338 -2,394 -951 -15,062 -8,574 -5,082 -2,887 31.09%
NP 9,723 4,712 2,940 18,555 19,376 11,358 5,060 54.37%
-
NP to SH 9,723 4,712 3,891 18,555 22,261 11,358 5,060 54.37%
-
Tax Rate 30.85% 33.69% 24.44% 44.80% 30.68% 30.91% 36.33% -
Total Cost 104,378 66,987 30,471 153,096 106,598 68,351 34,342 109.39%
-
Net Worth 165,194 156,059 207,689 150,394 169,954 141,485 134,502 14.64%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - 3,199 - - - -
Div Payout % - - - 17.25% - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 165,194 156,059 207,689 150,394 169,954 141,485 134,502 14.64%
NOSH 64,009 64,021 84,771 63,997 73,541 63,988 63,969 0.04%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 8.52% 6.57% 8.80% 10.81% 15.38% 14.25% 12.84% -
ROE 5.89% 3.02% 1.87% 12.34% 13.10% 8.03% 3.76% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 178.26 111.99 39.41 268.22 171.30 124.57 61.59 102.70%
EPS 15.19 7.36 4.59 28.99 30.27 17.75 7.91 54.31%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.5808 2.4376 2.45 2.35 2.311 2.2111 2.1026 14.59%
Adjusted Per Share Value based on latest NOSH - 64,130
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 135.20 84.96 39.59 203.39 149.26 94.45 46.69 102.76%
EPS 11.52 5.58 4.61 21.99 26.38 13.46 6.00 54.29%
DPS 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
NAPS 1.9574 1.8491 2.4609 1.782 2.0138 1.6764 1.5937 14.64%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.75 2.49 2.46 2.82 2.73 2.98 2.99 -
P/RPS 1.54 2.22 6.24 1.05 1.59 2.39 4.85 -53.35%
P/EPS 18.10 33.83 53.59 9.73 9.02 16.79 37.80 -38.71%
EY 5.52 2.96 1.87 10.28 11.09 5.96 2.65 62.88%
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 1.07 1.02 1.00 1.20 1.18 1.35 1.42 -17.15%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/12/03 19/09/03 19/06/03 28/03/03 19/12/02 13/09/02 13/06/02 -
Price 2.49 2.58 2.47 2.51 2.53 2.90 2.99 -
P/RPS 1.40 2.30 6.27 0.94 1.48 2.33 4.85 -56.22%
P/EPS 16.39 35.05 53.81 8.66 8.36 16.34 37.80 -42.62%
EY 6.10 2.85 1.86 11.55 11.96 6.12 2.65 74.07%
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 1.01 1.07 1.09 1.31 1.42 -22.91%

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