[INGENIEU] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[INGENIEU] INGENIEUR GUDANG BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 21.96%
YoY- 9.73%
Quarter Report
Latest QR
Upcoming QR
INGENIEU's Result
INGENIEU's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 251,907 237,712 231,420 240,949 260,004 280,982 291,594 -9.31%
PBT -20,816 -27,744 -30,162 -22,069 -27,615 -32,141 -29,117 -20.09%
Tax 75 58 -233 -392 -1,709 -1,666 -1,484 -
NP -20,741 -27,686 -30,395 -22,461 -29,324 -33,807 -30,601 -22.89%
-
NP to SH -21,587 -26,729 -29,849 -22,116 -28,340 -33,003 -29,709 -19.22%
-
Tax Rate - - - - - - - -
Total Cost 272,648 265,398 261,815 263,410 289,328 314,789 322,195 -10.56%
-
Net Worth 0 63,443 64,794 76,362 82,893 87,727 121,202 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 63,443 64,794 76,362 82,893 87,727 121,202 -
NOSH 104,255 103,835 102,037 101,952 101,960 101,890 131,598 -14.41%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -8.23% -11.65% -13.13% -9.32% -11.28% -12.03% -10.49% -
ROE 0.00% -42.13% -46.07% -28.96% -34.19% -37.62% -24.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 241.63 228.93 226.80 236.33 255.01 275.77 221.58 5.96%
EPS -20.71 -25.74 -29.25 -21.69 -27.80 -32.39 -22.58 -5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.611 0.635 0.749 0.813 0.861 0.921 -
Adjusted Per Share Value based on latest NOSH - 101,952
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.61 15.67 15.26 15.89 17.14 18.53 19.23 -9.32%
EPS -1.42 -1.76 -1.97 -1.46 -1.87 -2.18 -1.96 -19.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0418 0.0427 0.0504 0.0547 0.0578 0.0799 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.25 0.30 0.25 0.28 0.31 0.29 0.31 -
P/RPS 0.10 0.13 0.11 0.12 0.12 0.11 0.14 -20.14%
P/EPS -1.21 -1.17 -0.85 -1.29 -1.12 -0.90 -1.37 -7.96%
EY -82.82 -85.81 -117.01 -77.47 -89.66 -111.69 -72.82 8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.49 0.39 0.37 0.38 0.34 0.34 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.26 0.255 0.245 0.25 0.27 0.32 0.31 -
P/RPS 0.11 0.11 0.11 0.11 0.11 0.12 0.14 -14.88%
P/EPS -1.26 -0.99 -0.84 -1.15 -0.97 -0.99 -1.37 -5.44%
EY -79.64 -100.95 -119.40 -86.77 -102.95 -101.22 -72.82 6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.39 0.33 0.33 0.37 0.34 -

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