[INGRESS] QoQ Quarter Result on 31-Oct-2012 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 70.4%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 196,936 232,377 211,520 223,916 191,414 142,727 155,013 17.31%
PBT 9,966 6,975 11,210 4,686 10,282 1,236 10,154 -1.23%
Tax -949 -709 -1,365 -412 -1,279 3,310 -535 46.58%
NP 9,017 6,266 9,845 4,274 9,003 4,546 9,619 -4.22%
-
NP to SH 6,431 2,414 6,717 3,942 7,075 4,723 6,734 -3.02%
-
Tax Rate 9.52% 10.16% 12.18% 8.79% 12.44% -267.80% 5.27% -
Total Cost 187,919 226,111 201,675 219,642 182,411 138,181 145,394 18.67%
-
Net Worth 236,360 233,406 226,707 198,323 197,137 153,615 170,630 24.28%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 33 33 - - -
Div Payout % - - - 0.86% 0.48% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 236,360 233,406 226,707 198,323 197,137 153,615 170,630 24.28%
NOSH 84,396 84,405 84,384 84,411 84,427 76,807 76,784 6.51%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.58% 2.70% 4.65% 1.91% 4.70% 3.19% 6.21% -
ROE 2.72% 1.03% 2.96% 1.99% 3.59% 3.07% 3.95% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 233.35 275.31 250.66 265.27 226.72 185.82 201.88 10.14%
EPS 7.62 2.86 7.96 4.67 8.38 6.15 8.77 -8.95%
DPS 0.00 0.00 0.00 0.04 0.04 0.00 0.00 -
NAPS 2.8006 2.7653 2.6866 2.3495 2.335 2.00 2.2222 16.69%
Adjusted Per Share Value based on latest NOSH - 84,384
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 233.35 275.34 250.63 265.31 226.80 169.12 183.67 17.32%
EPS 7.62 2.86 7.96 4.67 8.38 5.60 7.98 -3.03%
DPS 0.00 0.00 0.00 0.04 0.04 0.00 0.00 -
NAPS 2.8006 2.7656 2.6862 2.3499 2.3359 1.8202 2.0218 24.28%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.76 1.20 1.16 1.40 1.04 0.86 0.78 -
P/RPS 0.75 0.44 0.46 0.53 0.46 0.46 0.39 54.70%
P/EPS 23.10 41.96 14.57 29.98 12.41 13.99 8.89 89.11%
EY 4.33 2.38 6.86 3.34 8.06 7.15 11.24 -47.08%
DY 0.00 0.00 0.00 0.03 0.04 0.00 0.00 -
P/NAPS 0.63 0.43 0.43 0.60 0.45 0.43 0.35 48.02%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 26/03/13 18/12/12 26/09/12 27/06/12 20/03/12 20/12/11 -
Price 1.83 1.40 1.19 1.17 1.21 0.97 0.70 -
P/RPS 0.78 0.51 0.47 0.44 0.53 0.52 0.35 70.69%
P/EPS 24.02 48.95 14.95 25.05 14.44 15.77 7.98 108.61%
EY 4.16 2.04 6.69 3.99 6.93 6.34 12.53 -52.08%
DY 0.00 0.00 0.00 0.03 0.03 0.00 0.00 -
P/NAPS 0.65 0.51 0.44 0.50 0.52 0.49 0.32 60.45%

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