[INGRESS] QoQ Cumulative Quarter Result on 31-Oct-2003 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 106.35%
YoY- -56.32%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 85,616 41,737 155,459 114,101 71,699 33,411 171,651 -37.13%
PBT 5,548 3,244 18,443 14,061 7,106 3,891 33,617 -69.94%
Tax -2,477 -1,476 -6,762 -4,338 -2,394 -951 -15,062 -70.01%
NP 3,071 1,768 11,681 9,723 4,712 2,940 18,555 -69.88%
-
NP to SH 3,071 1,768 11,681 9,723 4,712 3,891 18,555 -69.88%
-
Tax Rate 44.65% 45.50% 36.66% 30.85% 33.69% 24.44% 44.80% -
Total Cost 82,545 39,969 143,778 104,378 66,987 30,471 153,096 -33.78%
-
Net Worth 158,217 163,463 163,222 165,194 156,059 207,689 150,394 3.44%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - 3,200 - - - 3,199 -
Div Payout % - - 27.40% - - - 17.25% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 158,217 163,463 163,222 165,194 156,059 207,689 150,394 3.44%
NOSH 76,775 76,869 64,008 64,009 64,021 84,771 63,997 12.91%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 3.59% 4.24% 7.51% 8.52% 6.57% 8.80% 10.81% -
ROE 1.94% 1.08% 7.16% 5.89% 3.02% 1.87% 12.34% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 111.52 54.30 242.87 178.26 111.99 39.41 268.22 -44.32%
EPS 4.00 2.30 18.25 15.19 7.36 4.59 28.99 -73.33%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.0608 2.1265 2.55 2.5808 2.4376 2.45 2.35 -8.38%
Adjusted Per Share Value based on latest NOSH - 63,997
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 101.45 49.45 184.20 135.20 84.96 39.59 203.39 -37.13%
EPS 3.64 2.09 13.84 11.52 5.58 4.61 21.99 -69.88%
DPS 0.00 0.00 3.79 0.00 0.00 0.00 3.79 -
NAPS 1.8747 1.9369 1.934 1.9574 1.8491 2.4609 1.782 3.44%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.35 1.37 2.38 2.75 2.49 2.46 2.82 -
P/RPS 1.21 2.52 0.98 1.54 2.22 6.24 1.05 9.92%
P/EPS 33.75 59.57 13.04 18.10 33.83 53.59 9.73 129.31%
EY 2.96 1.68 7.67 5.52 2.96 1.87 10.28 -56.42%
DY 0.00 0.00 2.10 0.00 0.00 0.00 1.77 -
P/NAPS 0.66 0.64 0.93 1.07 1.02 1.00 1.20 -32.89%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 21/06/04 26/03/04 18/12/03 19/09/03 19/06/03 28/03/03 -
Price 1.20 1.22 2.23 2.49 2.58 2.47 2.51 -
P/RPS 1.08 2.25 0.92 1.40 2.30 6.27 0.94 9.70%
P/EPS 30.00 53.04 12.22 16.39 35.05 53.81 8.66 129.12%
EY 3.33 1.89 8.18 6.10 2.85 1.86 11.55 -56.39%
DY 0.00 0.00 2.24 0.00 0.00 0.00 1.99 -
P/NAPS 0.58 0.57 0.87 0.96 1.06 1.01 1.07 -33.54%

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