[INGRESS] QoQ Cumulative Quarter Result on 31-Jan-2012 [#4]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
20-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 27.1%
YoY- 43.04%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 626,850 415,330 191,414 658,737 516,010 353,140 175,067 133.14%
PBT 26,178 14,968 10,282 27,326 26,090 15,936 10,574 82.50%
Tax -3,056 -1,691 -1,279 1,979 -1,331 -796 -168 585.61%
NP 23,122 13,277 9,003 29,305 24,759 15,140 10,406 69.86%
-
NP to SH 17,734 11,017 7,075 22,149 17,426 10,692 6,941 86.36%
-
Tax Rate 11.67% 11.30% 12.44% -7.24% 5.10% 4.99% 1.59% -
Total Cost 603,728 402,053 182,411 629,432 491,251 338,000 164,661 136.84%
-
Net Worth 226,768 198,348 197,137 179,266 170,665 164,489 160,267 25.90%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 33 33 33 - - - - -
Div Payout % 0.19% 0.31% 0.48% - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 226,768 198,348 197,137 179,266 170,665 164,489 160,267 25.90%
NOSH 84,407 84,421 84,427 76,777 76,800 76,810 77,122 6.17%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 3.69% 3.20% 4.70% 4.45% 4.80% 4.29% 5.94% -
ROE 7.82% 5.55% 3.59% 12.36% 10.21% 6.50% 4.33% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 742.65 491.97 226.72 857.99 671.88 459.76 227.00 119.58%
EPS 21.01 13.05 8.38 28.84 22.69 13.92 9.00 75.52%
DPS 0.04 0.04 0.04 0.00 0.00 0.00 0.00 -
NAPS 2.6866 2.3495 2.335 2.3349 2.2222 2.1415 2.0781 18.58%
Adjusted Per Share Value based on latest NOSH - 76,807
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 742.75 492.12 226.80 780.53 611.41 418.43 207.43 133.14%
EPS 21.01 13.05 8.38 26.24 20.65 12.67 8.22 86.40%
DPS 0.04 0.04 0.04 0.00 0.00 0.00 0.00 -
NAPS 2.687 2.3502 2.3359 2.1241 2.0222 1.949 1.899 25.90%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.16 1.40 1.04 0.86 0.78 0.92 0.79 -
P/RPS 0.16 0.28 0.46 0.10 0.12 0.20 0.35 -40.51%
P/EPS 5.52 10.73 12.41 2.98 3.44 6.61 8.78 -26.50%
EY 18.11 9.32 8.06 33.54 29.09 15.13 11.39 36.03%
DY 0.03 0.03 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.60 0.45 0.37 0.35 0.43 0.38 8.54%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 18/12/12 26/09/12 27/06/12 20/03/12 20/12/11 27/09/11 28/06/11 -
Price 1.19 1.17 1.21 0.97 0.70 0.78 0.78 -
P/RPS 0.16 0.24 0.53 0.11 0.10 0.17 0.34 -39.36%
P/EPS 5.66 8.97 14.44 3.36 3.09 5.60 8.67 -24.64%
EY 17.66 11.15 6.93 29.74 32.41 17.85 11.54 32.62%
DY 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.52 0.42 0.32 0.36 0.38 10.21%

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