[INGRESS] QoQ TTM Result on 31-Jan-2008 [#4]

Stock

[INGRESS] INGRESS CORPORATION BHD

Announcement Date

27-Mar-2008

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Jan-2008 [#4]

Profit Trend

QoQ- 34.59%

YoY- -93.55%

Quarter Report

INGRESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
TTM Result
Revenue	531,138	494,494	442,785	398,862	373,459	376,631	353,041	31.13%
YoY %	7.41%	11.68%	11.01%	6.80%	-0.84%	6.68%	-	-
Horiz. %	150.45%	140.07%	125.42%	112.98%	105.78%	106.68%	100.00%	-
PBT	12,458	7,422	-6,016	-14,190	-19,379	-10,361	-6,696	-
YoY %	67.85%	223.37%	57.60%	26.78%	-87.04%	-54.73%	-	-
Horiz. %	-186.05%	-110.84%	89.84%	211.92%	289.41%	154.73%	100.00%	-
Tax	-1,924	-475	2,536	4,374	1,078	1,005	-2,359	-12.65%
YoY %	-305.05%	-118.73%	-42.02%	305.75%	7.26%	142.60%	-	-
Horiz. %	81.56%	20.14%	-107.50%	-185.42%	-45.70%	-42.60%	100.00%	-
NP	10,534	6,947	-3,480	-9,816	-18,301	-9,356	-9,055	-
YoY %	51.63%	299.63%	64.55%	46.36%	-95.61%	-3.32%	-	-
Horiz. %	-116.33%	-76.72%	38.43%	108.40%	202.11%	103.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,108	2,113	-7,365	-11,344	-17,344	-10,243	-9,649	-
YoY %	94.42%	128.69%	35.08%	34.59%	-69.33%	-6.16%	-	-
Horiz. %	-42.57%	-21.90%	76.33%	117.57%	179.75%	106.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.44%	6.40%	-	-	-	-	-	-
YoY %	141.25%	0.00%	-	-	-	-	-	-
Horiz. %	241.25%	100.00%	-	-	-	-	-	-
Total Cost	520,604	487,547	446,265	408,678	391,760	385,987	362,096	27.24%
YoY %	6.78%	9.25%	9.20%	4.32%	1.50%	6.60%	-	-
Horiz. %	143.78%	134.65%	123.24%	112.86%	108.19%	106.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,649	164,068	161,229	162,721	168,849	171,136	150,419	7.46%
YoY %	2.18%	1.76%	-0.92%	-3.63%	-1.34%	13.77%	-	-
Horiz. %	111.45%	109.07%	107.19%	108.18%	112.25%	113.77%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	-	30	61	61	61	30	3,074	-
YoY %	-	-50.82%	0.00%	0.00%	103.33%	-99.02%	-	-
Horiz. %	-	0.98%	1.98%	1.98%	1.98%	0.98%	100.00%	-
Div Payout %	-	1.46%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	-	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	167,649	164,068	161,229	162,721	168,849	171,136	150,419	7.46%
YoY %	2.18%	1.76%	-0.92%	-3.63%	-1.34%	13.77%	-	-
Horiz. %	111.45%	109.07%	107.19%	108.18%	112.25%	113.77%	100.00%	-
NOSH	76,499	76,828	77,021	77,119	77,100	76,400	72,666	3.47%
YoY %	-0.43%	-0.25%	-0.13%	0.02%	0.92%	5.14%	-	-
Horiz. %	105.27%	105.73%	105.99%	106.13%	106.10%	105.14%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	1.98%	1.40%	-0.79%	-2.46%	-4.90%	-2.48%	-2.56%	-
YoY %	41.43%	277.22%	67.89%	49.80%	-97.58%	3.12%	-	-
Horiz. %	-77.34%	-54.69%	30.86%	96.09%	191.41%	96.88%	100.00%	-
ROE	2.45%	1.29%	-4.57%	-6.97%	-10.27%	-5.99%	-6.41%	-
YoY %	89.92%	128.23%	34.43%	32.13%	-71.45%	6.55%	-	-
Horiz. %	-38.22%	-20.12%	71.29%	108.74%	160.22%	93.45%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	694.30	643.63	574.88	517.20	484.38	492.97	485.84	26.73%
YoY %	7.87%	11.96%	11.15%	6.78%	-1.74%	1.47%	-	-
Horiz. %	142.91%	132.48%	118.33%	106.45%	99.70%	101.47%	100.00%	-
EPS	5.37	2.75	-9.56	-14.71	-22.50	-13.41	-13.28	-
YoY %	95.27%	128.77%	35.01%	34.62%	-67.79%	-0.98%	-	-
Horiz. %	-40.44%	-20.71%	71.99%	110.77%	169.43%	100.98%	100.00%	-
DPS	0.00	0.04	0.08	0.08	0.08	0.04	4.23	-
YoY %	0.00%	-50.00%	0.00%	0.00%	100.00%	-99.05%	-	-
Horiz. %	0.00%	0.95%	1.89%	1.89%	1.89%	0.95%	100.00%	-
NAPS	2.1915	2.1355	2.0933	2.11	2.19	2.24	2.07	3.85%
YoY %	2.62%	2.02%	-0.79%	-3.65%	-2.23%	8.21%	-	-
Horiz. %	105.87%	103.16%	101.13%	101.93%	105.80%	108.21%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 77,119
RPS	629.34	585.92	524.65	472.61	442.51	446.26	418.31	31.13%
YoY %	7.41%	11.68%	11.01%	6.80%	-0.84%	6.68%	-	-
Horiz. %	150.45%	140.07%	125.42%	112.98%	105.79%	106.68%	100.00%	-
EPS	4.87	2.50	-8.73	-13.44	-20.55	-12.14	-11.43	-
YoY %	94.80%	128.64%	35.04%	34.60%	-69.28%	-6.21%	-	-
Horiz. %	-42.61%	-21.87%	76.38%	117.59%	179.79%	106.21%	100.00%	-
DPS	0.00	0.04	0.07	0.07	0.07	0.04	3.64	-
YoY %	0.00%	-42.86%	0.00%	0.00%	75.00%	-98.90%	-	-
Horiz. %	0.00%	1.10%	1.92%	1.92%	1.92%	1.10%	100.00%	-
NAPS	1.9865	1.944	1.9104	1.9281	2.0007	2.0278	1.7823	7.46%
YoY %	2.19%	1.76%	-0.92%	-3.63%	-1.34%	13.77%	-	-
Horiz. %	111.46%	109.07%	107.19%	108.18%	112.25%	113.77%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	0.28	0.51	0.60	0.63	0.76	0.95	0.94	-
P/RPS	0.04	0.08	0.10	0.12	0.16	0.19	0.19	-64.44%
YoY %	-50.00%	-20.00%	-16.67%	-25.00%	-15.79%	0.00%	-	-
Horiz. %	21.05%	42.11%	52.63%	63.16%	84.21%	100.00%	100.00%	-
P/EPS	5.21	18.54	-6.27	-4.28	-3.38	-7.09	-7.08	-
YoY %	-71.90%	395.69%	-46.50%	-26.63%	52.33%	-0.14%	-	-
Horiz. %	-73.59%	-261.86%	88.56%	60.45%	47.74%	100.14%	100.00%	-
EY	19.18	5.39	-15.94	-23.35	-29.60	-14.11	-14.13	-
YoY %	255.84%	133.81%	31.73%	21.11%	-109.78%	0.14%	-	-
Horiz. %	-135.74%	-38.15%	112.81%	165.25%	209.48%	99.86%	100.00%	-
DY	0.00	0.08	0.13	0.13	0.10	0.04	4.50	-
YoY %	0.00%	-38.46%	0.00%	30.00%	150.00%	-99.11%	-	-
Horiz. %	0.00%	1.78%	2.89%	2.89%	2.22%	0.89%	100.00%	-
P/NAPS	0.13	0.24	0.29	0.30	0.35	0.42	0.45	-56.13%
YoY %	-45.83%	-17.24%	-3.33%	-14.29%	-16.67%	-6.67%	-	-
Horiz. %	28.89%	53.33%	64.44%	66.67%	77.78%	93.33%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	24/12/08	25/09/08	19/06/08	27/03/08	17/12/07	20/09/07	21/06/07	-
Price	0.23	0.40	0.43	0.60	0.70	0.85	0.94	-
P/RPS	0.03	0.06	0.07	0.12	0.14	0.17	0.19	-70.62%
YoY %	-50.00%	-14.29%	-41.67%	-14.29%	-17.65%	-10.53%	-	-
Horiz. %	15.79%	31.58%	36.84%	63.16%	73.68%	89.47%	100.00%	-
P/EPS	4.28	14.54	-4.50	-4.08	-3.11	-6.34	-7.08	-
YoY %	-70.56%	423.11%	-10.29%	-31.19%	50.95%	10.45%	-	-
Horiz. %	-60.45%	-205.37%	63.56%	57.63%	43.93%	89.55%	100.00%	-
EY	23.35	6.88	-22.24	-24.52	-32.14	-15.77	-14.13	-
YoY %	239.39%	130.94%	9.30%	23.71%	-103.80%	-11.61%	-	-
Horiz. %	-165.25%	-48.69%	157.40%	173.53%	227.46%	111.61%	100.00%	-
DY	0.00	0.10	0.19	0.13	0.11	0.05	4.50	-
YoY %	0.00%	-47.37%	46.15%	18.18%	120.00%	-98.89%	-	-
Horiz. %	0.00%	2.22%	4.22%	2.89%	2.44%	1.11%	100.00%	-
P/NAPS	0.10	0.19	0.21	0.28	0.32	0.38	0.45	-63.14%
YoY %	-47.37%	-9.52%	-25.00%	-12.50%	-15.79%	-15.56%	-	-
Horiz. %	22.22%	42.22%	46.67%	62.22%	71.11%	84.44%	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