[INGRESS] QoQ TTM Result on 31-Jul-2003 [#2]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
19-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -27.54%
YoY- -61.12%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 163,785 155,459 159,779 163,642 165,660 171,651 170,769 -2.74%
PBT 17,796 18,443 19,728 24,283 29,562 33,618 37,419 -39.09%
Tax -7,287 -6,762 -10,826 -12,374 -13,127 -15,063 -11,527 -26.36%
NP 10,509 11,681 8,902 11,909 16,435 18,555 25,892 -45.21%
-
NP to SH 10,509 11,681 8,902 11,909 16,435 21,442 28,779 -48.94%
-
Tax Rate 40.95% 36.66% 54.88% 50.96% 44.40% 44.81% 30.81% -
Total Cost 153,276 143,778 150,877 151,733 149,225 153,096 144,877 3.83%
-
Net Worth 163,463 128,012 165,164 155,935 207,689 128,260 174,090 -4.11%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 3,200 3,200 3,206 3,206 3,206 3,206 2,766 10.21%
Div Payout % 30.45% 27.40% 36.02% 26.93% 19.51% 14.95% 9.61% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 163,463 128,012 165,164 155,935 207,689 128,260 174,090 -4.11%
NOSH 76,869 64,006 63,997 63,971 84,771 64,130 75,331 1.35%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 6.42% 7.51% 5.57% 7.28% 9.92% 10.81% 15.16% -
ROE 6.43% 9.12% 5.39% 7.64% 7.91% 16.72% 16.53% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 213.07 242.88 249.66 255.81 195.42 267.66 226.69 -4.05%
EPS 13.67 18.25 13.91 18.62 19.39 33.43 38.20 -49.62%
DPS 4.16 5.00 5.01 5.01 3.78 5.00 3.67 8.72%
NAPS 2.1265 2.00 2.5808 2.4376 2.45 2.00 2.311 -5.40%
Adjusted Per Share Value based on latest NOSH - 63,971
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 194.07 184.20 189.32 193.90 196.29 203.39 202.34 -2.74%
EPS 12.45 13.84 10.55 14.11 19.47 25.41 34.10 -48.94%
DPS 3.79 3.79 3.80 3.80 3.80 3.80 3.28 10.12%
NAPS 1.9369 1.5168 1.957 1.8477 2.4609 1.5197 2.0628 -4.11%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.37 2.38 2.75 2.49 2.46 2.82 2.73 -
P/RPS 0.64 0.98 1.10 0.97 1.26 1.05 1.20 -34.25%
P/EPS 10.02 13.04 19.77 13.38 12.69 8.43 7.15 25.25%
EY 9.98 7.67 5.06 7.48 7.88 11.86 13.99 -20.17%
DY 3.04 2.10 1.82 2.01 1.54 1.77 1.35 71.88%
P/NAPS 0.64 1.19 1.07 1.02 1.00 1.41 1.18 -33.51%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 21/06/04 26/03/04 18/12/03 19/09/03 19/06/03 28/03/03 19/12/02 -
Price 1.22 2.23 2.49 2.58 2.47 2.51 2.53 -
P/RPS 0.57 0.92 1.00 1.01 1.26 0.94 1.12 -36.28%
P/EPS 8.92 12.22 17.90 13.86 12.74 7.51 6.62 22.01%
EY 11.21 8.18 5.59 7.22 7.85 13.32 15.10 -18.02%
DY 3.41 2.24 2.01 1.94 1.53 1.99 1.45 76.93%
P/NAPS 0.57 1.12 0.96 1.06 1.01 1.26 1.09 -35.11%

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