[INGRESS] QoQ Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 20.14%
YoY- -37.05%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 142,742 85,616 41,737 155,459 114,101 71,699 33,411 162.13%
PBT 13,374 5,548 3,244 18,443 14,061 7,106 3,891 126.90%
Tax -2,437 -2,477 -1,476 -6,762 -4,338 -2,394 -951 86.72%
NP 10,937 3,071 1,768 11,681 9,723 4,712 2,940 139.13%
-
NP to SH 10,937 3,071 1,768 11,681 9,723 4,712 3,891 98.54%
-
Tax Rate 18.22% 44.65% 45.50% 36.66% 30.85% 33.69% 24.44% -
Total Cost 131,805 82,545 39,969 143,778 104,378 66,987 30,471 164.30%
-
Net Worth 166,374 158,217 163,463 163,222 165,194 156,059 207,689 -13.68%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - 3,200 - - - -
Div Payout % - - - 27.40% - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 166,374 158,217 163,463 163,222 165,194 156,059 207,689 -13.68%
NOSH 76,804 76,775 76,869 64,008 64,009 64,021 84,771 -6.33%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 7.66% 3.59% 4.24% 7.51% 8.52% 6.57% 8.80% -
ROE 6.57% 1.94% 1.08% 7.16% 5.89% 3.02% 1.87% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 185.85 111.52 54.30 242.87 178.26 111.99 39.41 179.89%
EPS 14.24 4.00 2.30 18.25 15.19 7.36 4.59 111.98%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.1662 2.0608 2.1265 2.55 2.5808 2.4376 2.45 -7.84%
Adjusted Per Share Value based on latest NOSH - 64,006
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 169.13 101.45 49.45 184.20 135.20 84.96 39.59 162.12%
EPS 12.96 3.64 2.09 13.84 11.52 5.58 4.61 98.56%
DPS 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
NAPS 1.9713 1.8747 1.9369 1.934 1.9574 1.8491 2.4609 -13.68%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.16 1.35 1.37 2.38 2.75 2.49 2.46 -
P/RPS 0.62 1.21 2.52 0.98 1.54 2.22 6.24 -78.39%
P/EPS 8.15 33.75 59.57 13.04 18.10 33.83 53.59 -71.34%
EY 12.28 2.96 1.68 7.67 5.52 2.96 1.87 248.68%
DY 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.64 0.93 1.07 1.02 1.00 -33.56%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 23/12/04 27/09/04 21/06/04 26/03/04 18/12/03 19/09/03 19/06/03 -
Price 1.14 1.20 1.22 2.23 2.49 2.58 2.47 -
P/RPS 0.61 1.08 2.25 0.92 1.40 2.30 6.27 -78.69%
P/EPS 8.01 30.00 53.04 12.22 16.39 35.05 53.81 -71.74%
EY 12.49 3.33 1.89 8.18 6.10 2.85 1.86 253.88%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.57 0.87 0.96 1.06 1.01 -34.81%

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