[INGRESS] QoQ TTM Result on 30-Apr-2006 [#1]

Stock

[INGRESS] INGRESS CORPORATION BHD

Announcement Date

18-Jul-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

30-Apr-2006 [#1]

Profit Trend

QoQ- 7.51%

YoY- -46.36%

Quarter Report

INGRESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
TTM Result
Revenue	358,776	355,624	311,254	296,236	287,203	278,209	257,319	24.73%
YoY %	0.89%	14.26%	5.07%	3.15%	3.23%	8.12%	-	-
Horiz. %	139.43%	138.20%	120.96%	115.12%	111.61%	108.12%	100.00%	-
PBT	1,221	15,697	13,463	12,125	10,368	9,322	10,789	-76.51%
YoY %	-92.22%	16.59%	11.04%	16.95%	11.22%	-13.60%	-	-
Horiz. %	11.32%	145.49%	124.78%	112.38%	96.10%	86.40%	100.00%	-
Tax	-3,879	1,964	1,375	2,687	3,004	1,128	1,884	-
YoY %	-297.51%	42.84%	-48.83%	-10.55%	166.31%	-40.13%	-	-
Horiz. %	-205.89%	104.25%	72.98%	142.62%	159.45%	59.87%	100.00%	-
NP	-2,658	17,661	14,838	14,812	13,372	10,450	12,673	-
YoY %	-115.05%	19.03%	0.18%	10.77%	27.96%	-17.54%	-	-
Horiz. %	-20.97%	139.36%	117.08%	116.88%	105.52%	82.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,861	11,401	8,261	8,592	7,992	6,379	11,055	-
YoY %	-151.41%	38.01%	-3.85%	7.51%	25.29%	-42.30%	-	-
Horiz. %	-53.02%	103.13%	74.73%	77.72%	72.29%	57.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	317.69%	-12.51%	-10.21%	-22.16%	-28.97%	-12.10%	-17.46%	-
YoY %	2,639.49%	-22.53%	53.93%	23.51%	-139.42%	30.70%	-	-
Horiz. %	-1,819.53%	71.65%	58.48%	126.92%	165.92%	69.30%	100.00%	-
Total Cost	361,434	337,963	296,416	281,424	273,831	267,759	244,646	29.62%
YoY %	6.94%	14.02%	5.33%	2.77%	2.27%	9.45%	-	-
Horiz. %	147.74%	138.14%	121.16%	115.03%	111.93%	109.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	160,787	176,776	163,719	167,599	153,591	153,553	153,417	3.16%
YoY %	-9.04%	7.98%	-2.32%	9.12%	0.02%	0.09%	-	-
Horiz. %	104.80%	115.23%	106.72%	109.24%	100.11%	100.09%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	3,074	5,378	5,378	6,139	6,139	3,835	3,835	-13.67%
YoY %	-42.84%	0.00%	-12.40%	0.00%	60.08%	0.00%	-	-
Horiz. %	80.16%	140.23%	140.23%	160.08%	160.08%	100.00%	100.00%	-
Div Payout %	0.00%	47.18%	65.11%	71.45%	76.82%	60.13%	34.69%	-
YoY %	0.00%	-27.54%	-8.87%	-6.99%	27.76%	73.34%	-	-
Horiz. %	0.00%	136.00%	187.69%	205.97%	221.45%	173.34%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	160,787	176,776	163,719	167,599	153,591	153,553	153,417	3.16%
YoY %	-9.04%	7.98%	-2.32%	9.12%	0.02%	0.09%	-	-
Horiz. %	104.80%	115.23%	106.72%	109.24%	100.11%	100.09%	100.00%	-
NOSH	76,565	77,195	76,863	76,880	76,795	76,776	76,708	-0.12%
YoY %	-0.82%	0.43%	-0.02%	0.11%	0.02%	0.09%	-	-
Horiz. %	99.81%	100.63%	100.20%	100.22%	100.11%	100.09%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	-0.74%	4.97%	4.77%	5.00%	4.66%	3.76%	4.93%	-
YoY %	-114.89%	4.19%	-4.60%	7.30%	23.94%	-23.73%	-	-
Horiz. %	-15.01%	100.81%	96.75%	101.42%	94.52%	76.27%	100.00%	-
ROE	-3.65%	6.45%	5.05%	5.13%	5.20%	4.15%	7.21%	-
YoY %	-156.59%	27.72%	-1.56%	-1.35%	25.30%	-42.44%	-	-
Horiz. %	-50.62%	89.46%	70.04%	71.15%	72.12%	57.56%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	468.59	460.68	404.94	385.32	373.98	362.36	335.45	24.88%
YoY %	1.72%	13.77%	5.09%	3.03%	3.21%	8.02%	-	-
Horiz. %	139.69%	137.33%	120.72%	114.87%	111.49%	108.02%	100.00%	-
EPS	-7.65	14.77	10.75	11.18	10.41	8.31	14.41	-
YoY %	-151.79%	37.40%	-3.85%	7.40%	25.27%	-42.33%	-	-
Horiz. %	-53.09%	102.50%	74.60%	77.59%	72.24%	57.67%	100.00%	-
DPS	4.00	7.00	7.00	8.00	8.00	5.00	5.00	-13.78%
YoY %	-42.86%	0.00%	-12.50%	0.00%	60.00%	0.00%	-	-
Horiz. %	80.00%	140.00%	140.00%	160.00%	160.00%	100.00%	100.00%	-
NAPS	2.10	2.29	2.13	2.18	2.00	2.00	2.00	3.29%
YoY %	-8.30%	7.51%	-2.29%	9.00%	0.00%	0.00%	-	-
Horiz. %	105.00%	114.50%	106.50%	109.00%	100.00%	100.00%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 76,880
RPS	425.11	421.37	368.80	351.01	340.30	329.65	304.89	24.73%
YoY %	0.89%	14.25%	5.07%	3.15%	3.23%	8.12%	-	-
Horiz. %	139.43%	138.20%	120.96%	115.13%	111.61%	108.12%	100.00%	-
EPS	-6.94	13.51	9.79	10.18	9.47	7.56	13.10	-
YoY %	-151.37%	38.00%	-3.83%	7.50%	25.26%	-42.29%	-	-
Horiz. %	-52.98%	103.13%	74.73%	77.71%	72.29%	57.71%	100.00%	-
DPS	3.64	6.37	6.37	7.27	7.27	4.54	4.54	-13.66%
YoY %	-42.86%	0.00%	-12.38%	0.00%	60.13%	0.00%	-	-
Horiz. %	80.18%	140.31%	140.31%	160.13%	160.13%	100.00%	100.00%	-
NAPS	1.9051	2.0946	1.9399	1.9859	1.8199	1.8194	1.8178	3.16%
YoY %	-9.05%	7.97%	-2.32%	9.12%	0.03%	0.09%	-	-
Horiz. %	104.80%	115.23%	106.72%	109.25%	100.12%	100.09%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	-
Price	1.05	0.98	1.12	1.13	0.94	1.17	1.21	-
P/RPS	0.22	0.21	0.28	0.29	0.25	0.32	0.36	-27.92%
YoY %	4.76%	-25.00%	-3.45%	16.00%	-21.88%	-11.11%	-	-
Horiz. %	61.11%	58.33%	77.78%	80.56%	69.44%	88.89%	100.00%	-
P/EPS	-13.72	6.64	10.42	10.11	9.03	14.08	8.40	-
YoY %	-306.63%	-36.28%	3.07%	11.96%	-35.87%	67.62%	-	-
Horiz. %	-163.33%	79.05%	124.05%	120.36%	107.50%	167.62%	100.00%	-
EY	-7.29	15.07	9.60	9.89	11.07	7.10	11.91	-
YoY %	-148.37%	56.98%	-2.93%	-10.66%	55.92%	-40.39%	-	-
Horiz. %	-61.21%	126.53%	80.60%	83.04%	92.95%	59.61%	100.00%	-
DY	3.81	7.14	6.25	7.08	8.51	4.27	4.13	-5.22%
YoY %	-46.64%	14.24%	-11.72%	-16.80%	99.30%	3.39%	-	-
Horiz. %	92.25%	172.88%	151.33%	171.43%	206.05%	103.39%	100.00%	-
P/NAPS	0.50	0.43	0.53	0.52	0.47	0.59	0.61	-12.38%
YoY %	16.28%	-18.87%	1.92%	10.64%	-20.34%	-3.28%	-	-
Horiz. %	81.97%	70.49%	86.89%	85.25%	77.05%	96.72%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	26/03/07	21/12/06	29/09/06	18/07/06	14/04/06	22/12/05	27/09/05	-
Price	1.02	0.94	1.03	1.16	1.09	0.97	1.18	-
P/RPS	0.22	0.20	0.25	0.30	0.29	0.27	0.35	-26.55%
YoY %	10.00%	-20.00%	-16.67%	3.45%	7.41%	-22.86%	-	-
Horiz. %	62.86%	57.14%	71.43%	85.71%	82.86%	77.14%	100.00%	-
P/EPS	-13.32	6.36	9.58	10.38	10.47	11.67	8.19	-
YoY %	-309.43%	-33.61%	-7.71%	-0.86%	-10.28%	42.49%	-	-
Horiz. %	-162.64%	77.66%	116.97%	126.74%	127.84%	142.49%	100.00%	-
EY	-7.50	15.71	10.43	9.63	9.55	8.57	12.21	-
YoY %	-147.74%	50.62%	8.31%	0.84%	11.44%	-29.81%	-	-
Horiz. %	-61.43%	128.67%	85.42%	78.87%	78.21%	70.19%	100.00%	-
DY	3.92	7.45	6.80	6.90	7.34	5.15	4.24	-5.08%
YoY %	-47.38%	9.56%	-1.45%	-5.99%	42.52%	21.46%	-	-
Horiz. %	92.45%	175.71%	160.38%	162.74%	173.11%	121.46%	100.00%	-
P/NAPS	0.49	0.41	0.48	0.53	0.55	0.49	0.59	-11.61%
YoY %	19.51%	-14.58%	-9.43%	-3.64%	12.24%	-16.95%	-	-
Horiz. %	83.05%	69.49%	81.36%	89.83%	93.22%	83.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos