[INGRESS] QoQ TTM Result on 30-Apr-2003 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -23.35%
YoY- -46.72%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 155,459 159,779 163,642 165,660 171,651 170,769 170,918 -6.10%
PBT 18,443 19,728 24,283 29,562 33,618 37,419 37,248 -37.33%
Tax -6,762 -10,826 -12,374 -13,127 -15,063 -11,527 -11,081 -27.99%
NP 11,681 8,902 11,909 16,435 18,555 25,892 26,167 -41.50%
-
NP to SH 11,681 8,902 11,909 16,435 21,442 28,779 30,629 -47.31%
-
Tax Rate 36.66% 54.88% 50.96% 44.40% 44.81% 30.81% 29.75% -
Total Cost 143,778 150,877 151,733 149,225 153,096 144,877 144,751 -0.44%
-
Net Worth 128,012 165,164 155,935 207,689 128,260 174,090 141,519 -6.45%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 3,200 3,206 3,206 3,206 3,206 2,766 2,766 10.17%
Div Payout % 27.40% 36.02% 26.93% 19.51% 14.95% 9.61% 9.03% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 128,012 165,164 155,935 207,689 128,260 174,090 141,519 -6.45%
NOSH 64,006 63,997 63,971 84,771 64,130 75,331 64,004 0.00%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 7.51% 5.57% 7.28% 9.92% 10.81% 15.16% 15.31% -
ROE 9.12% 5.39% 7.64% 7.91% 16.72% 16.53% 21.64% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 242.88 249.66 255.81 195.42 267.66 226.69 267.04 -6.11%
EPS 18.25 13.91 18.62 19.39 33.43 38.20 47.85 -47.31%
DPS 5.00 5.01 5.01 3.78 5.00 3.67 4.32 10.20%
NAPS 2.00 2.5808 2.4376 2.45 2.00 2.311 2.2111 -6.45%
Adjusted Per Share Value based on latest NOSH - 84,771
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 184.20 189.32 193.90 196.29 203.39 202.34 202.52 -6.10%
EPS 13.84 10.55 14.11 19.47 25.41 34.10 36.29 -47.31%
DPS 3.79 3.80 3.80 3.80 3.80 3.28 3.28 10.08%
NAPS 1.5168 1.957 1.8477 2.4609 1.5197 2.0628 1.6768 -6.44%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.38 2.75 2.49 2.46 2.82 2.73 2.98 -
P/RPS 0.98 1.10 0.97 1.26 1.05 1.20 1.12 -8.49%
P/EPS 13.04 19.77 13.38 12.69 8.43 7.15 6.23 63.40%
EY 7.67 5.06 7.48 7.88 11.86 13.99 16.06 -38.81%
DY 2.10 1.82 2.01 1.54 1.77 1.35 1.45 27.92%
P/NAPS 1.19 1.07 1.02 1.00 1.41 1.18 1.35 -8.04%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 26/03/04 18/12/03 19/09/03 19/06/03 28/03/03 19/12/02 13/09/02 -
Price 2.23 2.49 2.58 2.47 2.51 2.53 2.90 -
P/RPS 0.92 1.00 1.01 1.26 0.94 1.12 1.09 -10.66%
P/EPS 12.22 17.90 13.86 12.74 7.51 6.62 6.06 59.40%
EY 8.18 5.59 7.22 7.85 13.32 15.10 16.50 -37.28%
DY 2.24 2.01 1.94 1.53 1.99 1.45 1.49 31.13%
P/NAPS 1.12 0.96 1.06 1.01 1.26 1.09 1.31 -9.89%

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