[INGRESS] QoQ TTM Result on 31-Jan-2007 [#4]

Stock

[INGRESS] INGRESS CORPORATION BHD

Announcement Date

26-Mar-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Jan-2007 [#4]

Profit Trend

QoQ- -151.41%

YoY- -173.34%

Quarter Report

INGRESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
TTM Result
Revenue	373,459	376,631	353,041	358,776	355,624	311,254	296,236	16.65%
YoY %	-0.84%	6.68%	-1.60%	0.89%	14.26%	5.07%	-	-
Horiz. %	126.07%	127.14%	119.18%	121.11%	120.05%	105.07%	100.00%	-
PBT	-19,379	-10,361	-6,696	1,221	15,697	13,463	12,125	-
YoY %	-87.04%	-54.73%	-648.40%	-92.22%	16.59%	11.04%	-	-
Horiz. %	-159.83%	-85.45%	-55.22%	10.07%	129.46%	111.04%	100.00%	-
Tax	1,078	1,005	-2,359	-3,879	1,964	1,375	2,687	-45.51%
YoY %	7.26%	142.60%	39.19%	-297.51%	42.84%	-48.83%	-	-
Horiz. %	40.12%	37.40%	-87.79%	-144.36%	73.09%	51.17%	100.00%	-
NP	-18,301	-9,356	-9,055	-2,658	17,661	14,838	14,812	-
YoY %	-95.61%	-3.32%	-240.67%	-115.05%	19.03%	0.18%	-	-
Horiz. %	-123.56%	-63.17%	-61.13%	-17.94%	119.23%	100.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,344	-10,243	-9,649	-5,861	11,401	8,261	8,592	-
YoY %	-69.33%	-6.16%	-64.63%	-151.41%	38.01%	-3.85%	-	-
Horiz. %	-201.86%	-119.22%	-112.30%	-68.21%	132.69%	96.15%	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%	-
YoY %	-	-	-	2,639.49%	-22.53%	53.93%	-	-
Horiz. %	-	-	-	-1,433.62%	56.45%	46.07%	100.00%	-
Total Cost	391,760	385,987	362,096	361,434	337,963	296,416	281,424	24.59%
YoY %	1.50%	6.60%	0.18%	6.94%	14.02%	5.33%	-	-
Horiz. %	139.21%	137.15%	128.67%	128.43%	120.09%	105.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,849	171,136	150,419	160,787	176,776	163,719	167,599	0.49%
YoY %	-1.34%	13.77%	-6.45%	-9.04%	7.98%	-2.32%	-	-
Horiz. %	100.75%	102.11%	89.75%	95.94%	105.48%	97.68%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Dividend
Div	61	30	3,074	3,074	5,378	5,378	6,139	-95.33%
YoY %	103.33%	-99.02%	0.00%	-42.84%	0.00%	-12.40%	-	-
Horiz. %	0.99%	0.49%	50.07%	50.07%	87.60%	87.60%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	47.18%	65.11%	71.45%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-27.54%	-8.87%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	66.03%	91.13%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	168,849	171,136	150,419	160,787	176,776	163,719	167,599	0.49%
YoY %	-1.34%	13.77%	-6.45%	-9.04%	7.98%	-2.32%	-	-
Horiz. %	100.75%	102.11%	89.75%	95.94%	105.48%	97.68%	100.00%	-
NOSH	77,100	76,400	72,666	76,565	77,195	76,863	76,880	0.19%
YoY %	0.92%	5.14%	-5.09%	-0.82%	0.43%	-0.02%	-	-
Horiz. %	100.29%	99.38%	94.52%	99.59%	100.41%	99.98%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	-4.90%	-2.48%	-2.56%	-0.74%	4.97%	4.77%	5.00%	-
YoY %	-97.58%	3.12%	-245.95%	-114.89%	4.19%	-4.60%	-	-
Horiz. %	-98.00%	-49.60%	-51.20%	-14.80%	99.40%	95.40%	100.00%	-
ROE	-10.27%	-5.99%	-6.41%	-3.65%	6.45%	5.05%	5.13%	-
YoY %	-71.45%	6.55%	-75.62%	-156.59%	27.72%	-1.56%	-	-
Horiz. %	-200.19%	-116.76%	-124.95%	-71.15%	125.73%	98.44%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	484.38	492.97	485.84	468.59	460.68	404.94	385.32	16.42%
YoY %	-1.74%	1.47%	3.68%	1.72%	13.77%	5.09%	-	-
Horiz. %	125.71%	127.94%	126.09%	121.61%	119.56%	105.09%	100.00%	-
EPS	-22.50	-13.41	-13.28	-7.65	14.77	10.75	11.18	-
YoY %	-67.79%	-0.98%	-73.59%	-151.79%	37.40%	-3.85%	-	-
Horiz. %	-201.25%	-119.95%	-118.78%	-68.43%	132.11%	96.15%	100.00%	-
DPS	0.08	0.04	4.23	4.00	7.00	7.00	8.00	-95.31%
YoY %	100.00%	-99.05%	5.75%	-42.86%	0.00%	-12.50%	-	-
Horiz. %	1.00%	0.50%	52.88%	50.00%	87.50%	87.50%	100.00%	-
NAPS	2.19	2.24	2.07	2.10	2.29	2.13	2.18	0.30%
YoY %	-2.23%	8.21%	-1.43%	-8.30%	7.51%	-2.29%	-	-
Horiz. %	100.46%	102.75%	94.95%	96.33%	105.05%	97.71%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 76,565
RPS	442.51	446.26	418.31	425.11	421.37	368.80	351.01	16.65%
YoY %	-0.84%	6.68%	-1.60%	0.89%	14.25%	5.07%	-	-
Horiz. %	126.07%	127.14%	119.17%	121.11%	120.05%	105.07%	100.00%	-
EPS	-20.55	-12.14	-11.43	-6.94	13.51	9.79	10.18	-
YoY %	-69.28%	-6.21%	-64.70%	-151.37%	38.00%	-3.83%	-	-
Horiz. %	-201.87%	-119.25%	-112.28%	-68.17%	132.71%	96.17%	100.00%	-
DPS	0.07	0.04	3.64	3.64	6.37	6.37	7.27	-95.43%
YoY %	75.00%	-98.90%	0.00%	-42.86%	0.00%	-12.38%	-	-
Horiz. %	0.96%	0.55%	50.07%	50.07%	87.62%	87.62%	100.00%	-
NAPS	2.0007	2.0278	1.7823	1.9051	2.0946	1.9399	1.9859	0.49%
YoY %	-1.34%	13.77%	-6.45%	-9.05%	7.97%	-2.32%	-	-
Horiz. %	100.75%	102.11%	89.75%	95.93%	105.47%	97.68%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	-
Price	0.76	0.95	0.94	1.05	0.98	1.12	1.13	-
P/RPS	0.16	0.19	0.19	0.22	0.21	0.28	0.29	-32.65%
YoY %	-15.79%	0.00%	-13.64%	4.76%	-25.00%	-3.45%	-	-
Horiz. %	55.17%	65.52%	65.52%	75.86%	72.41%	96.55%	100.00%	-
P/EPS	-3.38	-7.09	-7.08	-13.72	6.64	10.42	10.11	-
YoY %	52.33%	-0.14%	48.40%	-306.63%	-36.28%	3.07%	-	-
Horiz. %	-33.43%	-70.13%	-70.03%	-135.71%	65.68%	103.07%	100.00%	-
EY	-29.60	-14.11	-14.13	-7.29	15.07	9.60	9.89	-
YoY %	-109.78%	0.14%	-93.83%	-148.37%	56.98%	-2.93%	-	-
Horiz. %	-299.29%	-142.67%	-142.87%	-73.71%	152.38%	97.07%	100.00%	-
DY	0.10	0.04	4.50	3.81	7.14	6.25	7.08	-94.11%
YoY %	150.00%	-99.11%	18.11%	-46.64%	14.24%	-11.72%	-	-
Horiz. %	1.41%	0.56%	63.56%	53.81%	100.85%	88.28%	100.00%	-
P/NAPS	0.35	0.42	0.45	0.50	0.43	0.53	0.52	-23.14%
YoY %	-16.67%	-6.67%	-10.00%	16.28%	-18.87%	1.92%	-	-
Horiz. %	67.31%	80.77%	86.54%	96.15%	82.69%	101.92%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	17/12/07	20/09/07	21/06/07	26/03/07	21/12/06	29/09/06	18/07/06	-
Price	0.70	0.85	0.94	1.02	0.94	1.03	1.16	-
P/RPS	0.14	0.17	0.19	0.22	0.20	0.25	0.30	-39.75%
YoY %	-17.65%	-10.53%	-13.64%	10.00%	-20.00%	-16.67%	-	-
Horiz. %	46.67%	56.67%	63.33%	73.33%	66.67%	83.33%	100.00%	-
P/EPS	-3.11	-6.34	-7.08	-13.32	6.36	9.58	10.38	-
YoY %	50.95%	10.45%	46.85%	-309.43%	-33.61%	-7.71%	-	-
Horiz. %	-29.96%	-61.08%	-68.21%	-128.32%	61.27%	92.29%	100.00%	-
EY	-32.14	-15.77	-14.13	-7.50	15.71	10.43	9.63	-
YoY %	-103.80%	-11.61%	-88.40%	-147.74%	50.62%	8.31%	-	-
Horiz. %	-333.75%	-163.76%	-146.73%	-77.88%	163.14%	108.31%	100.00%	-
DY	0.11	0.05	4.50	3.92	7.45	6.80	6.90	-93.61%
YoY %	120.00%	-98.89%	14.80%	-47.38%	9.56%	-1.45%	-	-
Horiz. %	1.59%	0.72%	65.22%	56.81%	107.97%	98.55%	100.00%	-
P/NAPS	0.32	0.38	0.45	0.49	0.41	0.48	0.53	-28.49%
YoY %	-15.79%	-15.56%	-8.16%	19.51%	-14.58%	-9.43%	-	-
Horiz. %	60.38%	71.70%	84.91%	92.45%	77.36%	90.57%	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