[INGRESS] QoQ Quarter Result on 30-Apr-2004 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -9.7%
YoY- -54.56%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 70,418 57,126 43,879 41,737 41,358 42,402 38,288 49.83%
PBT 1,064 7,826 2,304 3,244 4,382 6,955 3,215 -51.99%
Tax 3,032 40 -1,001 -1,476 -2,424 -1,944 -1,443 -
NP 4,096 7,866 1,303 1,768 1,958 5,011 1,772 74.37%
-
NP to SH 4,096 7,866 1,303 1,768 1,958 5,011 1,772 74.37%
-
Tax Rate -284.96% -0.51% 43.45% 45.50% 55.32% 27.95% 44.88% -
Total Cost 66,322 49,260 42,576 39,969 39,400 37,391 36,516 48.59%
-
Net Worth 172,654 166,399 157,954 163,463 128,012 165,164 155,935 6.99%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 3,842 - - - 3,200 - - -
Div Payout % 93.81% - - - 163.45% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 172,654 166,399 157,954 163,463 128,012 165,164 155,935 6.99%
NOSH 76,848 76,816 76,647 76,869 64,006 63,997 63,971 12.94%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 5.82% 13.77% 2.97% 4.24% 4.73% 11.82% 4.63% -
ROE 2.37% 4.73% 0.82% 1.08% 1.53% 3.03% 1.14% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 91.63 74.37 57.25 54.30 64.62 66.26 59.85 32.66%
EPS 5.33 10.24 1.70 2.30 3.06 7.83 2.77 54.39%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.2467 2.1662 2.0608 2.1265 2.00 2.5808 2.4376 -5.26%
Adjusted Per Share Value based on latest NOSH - 76,869
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 83.44 67.69 51.99 49.45 49.00 50.24 45.37 49.83%
EPS 4.85 9.32 1.54 2.09 2.32 5.94 2.10 74.27%
DPS 4.55 0.00 0.00 0.00 3.79 0.00 0.00 -
NAPS 2.0458 1.9716 1.8716 1.9369 1.5168 1.957 1.8477 6.99%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.27 1.16 1.35 1.37 2.38 2.75 2.49 -
P/RPS 1.39 1.56 2.36 2.52 3.68 4.15 4.16 -51.68%
P/EPS 23.83 11.33 79.41 59.57 77.80 35.12 89.89 -58.56%
EY 4.20 8.83 1.26 1.68 1.29 2.85 1.11 141.84%
DY 3.94 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 0.57 0.54 0.66 0.64 1.19 1.07 1.02 -32.03%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 23/12/04 27/09/04 21/06/04 26/03/04 18/12/03 19/09/03 -
Price 1.16 1.14 1.20 1.22 2.23 2.49 2.58 -
P/RPS 1.27 1.53 2.10 2.25 3.45 3.76 4.31 -55.55%
P/EPS 21.76 11.13 70.59 53.04 72.90 31.80 93.14 -61.89%
EY 4.59 8.98 1.42 1.89 1.37 3.14 1.07 162.84%
DY 4.31 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 0.52 0.53 0.58 0.57 1.12 0.96 1.06 -37.66%

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