[INGENIEU] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[INGENIEU] INGENIEUR GUDANG BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.13%
YoY- -89.58%
Quarter Report
Latest QR
Upcoming QR
INGENIEU's Result
INGENIEU's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 237,712 231,420 240,949 260,004 280,982 291,594 301,173 -14.60%
PBT -27,744 -30,162 -22,069 -27,615 -32,141 -29,117 -24,007 10.13%
Tax 58 -233 -392 -1,709 -1,666 -1,484 -1,214 -
NP -27,686 -30,395 -22,461 -29,324 -33,807 -30,601 -25,221 6.42%
-
NP to SH -26,729 -29,849 -22,116 -28,340 -33,003 -29,709 -24,500 5.98%
-
Tax Rate - - - - - - - -
Total Cost 265,398 261,815 263,410 289,328 314,789 322,195 326,394 -12.89%
-
Net Worth 63,443 64,794 76,362 82,893 87,727 121,202 99,130 -25.75%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 63,443 64,794 76,362 82,893 87,727 121,202 99,130 -25.75%
NOSH 103,835 102,037 101,952 101,960 101,890 131,598 101,986 1.20%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -11.65% -13.13% -9.32% -11.28% -12.03% -10.49% -8.37% -
ROE -42.13% -46.07% -28.96% -34.19% -37.62% -24.51% -24.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 228.93 226.80 236.33 255.01 275.77 221.58 295.31 -15.62%
EPS -25.74 -29.25 -21.69 -27.80 -32.39 -22.58 -24.02 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.611 0.635 0.749 0.813 0.861 0.921 0.972 -26.63%
Adjusted Per Share Value based on latest NOSH - 101,960
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.67 15.26 15.89 17.14 18.53 19.23 19.86 -14.62%
EPS -1.76 -1.97 -1.46 -1.87 -2.18 -1.96 -1.62 5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0418 0.0427 0.0504 0.0547 0.0578 0.0799 0.0654 -25.82%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.30 0.25 0.28 0.31 0.29 0.31 0.34 -
P/RPS 0.13 0.11 0.12 0.12 0.11 0.14 0.12 5.48%
P/EPS -1.17 -0.85 -1.29 -1.12 -0.90 -1.37 -1.42 -12.12%
EY -85.81 -117.01 -77.47 -89.66 -111.69 -72.82 -70.66 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.37 0.38 0.34 0.34 0.35 25.17%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.255 0.245 0.25 0.27 0.32 0.31 0.32 -
P/RPS 0.11 0.11 0.11 0.11 0.12 0.14 0.11 0.00%
P/EPS -0.99 -0.84 -1.15 -0.97 -0.99 -1.37 -1.33 -17.88%
EY -100.95 -119.40 -86.77 -102.95 -101.22 -72.82 -75.07 21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.33 0.33 0.37 0.34 0.33 17.45%

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