[INGRESS] QoQ Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 73.7%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 64,684 213,160 142,742 85,616 41,737 155,459 114,101 -31.52%
PBT 4,548 14,438 13,374 5,548 3,244 18,443 14,061 -52.91%
Tax -517 595 -2,437 -2,477 -1,476 -6,762 -4,338 -75.81%
NP 4,031 15,033 10,937 3,071 1,768 11,681 9,723 -44.42%
-
NP to SH 2,752 15,033 10,937 3,071 1,768 11,681 9,723 -56.92%
-
Tax Rate 11.37% -4.12% 18.22% 44.65% 45.50% 36.66% 30.85% -
Total Cost 60,653 198,127 131,805 82,545 39,969 143,778 104,378 -30.38%
-
Net Worth 153,563 172,583 166,374 158,217 163,463 163,222 165,194 -4.75%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 3,840 - - - 3,200 - -
Div Payout % - 25.55% - - - 27.40% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 153,563 172,583 166,374 158,217 163,463 163,222 165,194 -4.75%
NOSH 76,781 76,816 76,804 76,775 76,869 64,008 64,009 12.90%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 6.23% 7.05% 7.66% 3.59% 4.24% 7.51% 8.52% -
ROE 1.79% 8.71% 6.57% 1.94% 1.08% 7.16% 5.89% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 84.24 277.49 185.85 111.52 54.30 242.87 178.26 -39.35%
EPS 3.58 19.57 14.24 4.00 2.30 18.25 15.19 -61.87%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.00 2.2467 2.1662 2.0608 2.1265 2.55 2.5808 -15.64%
Adjusted Per Share Value based on latest NOSH - 76,647
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 76.64 252.57 169.13 101.45 49.45 184.20 135.20 -31.52%
EPS 3.26 17.81 12.96 3.64 2.09 13.84 11.52 -56.92%
DPS 0.00 4.55 0.00 0.00 0.00 3.79 0.00 -
NAPS 1.8196 2.0449 1.9713 1.8747 1.9369 1.934 1.9574 -4.75%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.17 1.27 1.16 1.35 1.37 2.38 2.75 -
P/RPS 1.39 0.46 0.62 1.21 2.52 0.98 1.54 -6.60%
P/EPS 32.64 6.49 8.15 33.75 59.57 13.04 18.10 48.20%
EY 3.06 15.41 12.28 2.96 1.68 7.67 5.52 -32.54%
DY 0.00 3.94 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 0.59 0.57 0.54 0.66 0.64 0.93 1.07 -32.78%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 23/06/05 23/03/05 23/12/04 27/09/04 21/06/04 26/03/04 18/12/03 -
Price 1.18 1.16 1.14 1.20 1.22 2.23 2.49 -
P/RPS 1.40 0.42 0.61 1.08 2.25 0.92 1.40 0.00%
P/EPS 32.92 5.93 8.01 30.00 53.04 12.22 16.39 59.25%
EY 3.04 16.87 12.49 3.33 1.89 8.18 6.10 -37.16%
DY 0.00 4.31 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 0.59 0.52 0.53 0.58 0.57 0.87 0.96 -27.73%

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