[INGRESS] YoY Annual (Unaudited) Result on 31-Jan-2005 [#4]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
23-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 398,863 358,776 287,203 213,160 155,459 171,651 174,574 14.75%
PBT -14,191 1,221 10,295 14,438 18,443 33,617 37,154 -
Tax 4,374 -3,879 3,077 595 -6,762 -15,062 -11,053 -
NP -9,817 -2,658 13,372 15,033 11,681 18,555 26,101 -
-
NP to SH -11,344 -5,861 7,992 15,033 11,681 18,555 26,101 -
-
Tax Rate - 317.69% -29.89% -4.12% 36.66% 44.80% 29.75% -
Total Cost 408,680 361,434 273,831 198,127 143,778 153,096 148,473 18.37%
-
Net Worth 158,415 175,278 161,238 172,583 163,222 150,394 128,879 3.49%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - 5,311 5,374 3,840 3,200 3,199 2,764 -
Div Payout % - 0.00% 67.25% 25.55% 27.40% 17.25% 10.59% -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 158,415 175,278 161,238 172,583 163,222 150,394 128,879 3.49%
NOSH 76,629 75,878 76,780 76,816 64,008 63,997 64,004 3.04%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin -2.46% -0.74% 4.66% 7.05% 7.51% 10.81% 14.95% -
ROE -7.16% -3.34% 4.96% 8.71% 7.16% 12.34% 20.25% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 520.51 472.83 374.06 277.49 242.87 268.22 272.75 11.36%
EPS -14.80 -7.60 10.40 19.57 18.25 28.99 40.78 -
DPS 0.00 7.00 7.00 5.00 5.00 5.00 4.32 -
NAPS 2.0673 2.31 2.10 2.2467 2.55 2.35 2.0136 0.43%
Adjusted Per Share Value based on latest NOSH - 76,848
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 472.61 425.11 340.30 252.57 184.20 203.39 206.85 14.75%
EPS -13.44 -6.94 9.47 17.81 13.84 21.99 30.93 -
DPS 0.00 6.29 6.37 4.55 3.79 3.79 3.28 -
NAPS 1.877 2.0768 1.9105 2.0449 1.934 1.782 1.5271 3.49%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 0.63 1.05 0.94 1.27 2.38 2.82 2.18 -
P/RPS 0.12 0.22 0.25 0.46 0.98 1.05 0.80 -27.09%
P/EPS -4.26 -13.59 9.03 6.49 13.04 9.73 5.35 -
EY -23.50 -7.36 11.07 15.41 7.67 10.28 18.71 -
DY 0.00 6.67 7.45 3.94 2.10 1.77 1.98 -
P/NAPS 0.30 0.45 0.45 0.57 0.93 1.20 1.08 -19.21%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/03/08 26/03/07 14/04/06 23/03/05 26/03/04 28/03/03 28/03/02 -
Price 0.60 1.02 1.09 1.16 2.23 2.51 2.57 -
P/RPS 0.12 0.22 0.29 0.42 0.92 0.94 0.94 -29.02%
P/EPS -4.05 -13.21 10.47 5.93 12.22 8.66 6.30 -
EY -24.67 -7.57 9.55 16.87 8.18 11.55 15.87 -
DY 0.00 6.86 6.42 4.31 2.24 1.99 1.68 -
P/NAPS 0.29 0.44 0.52 0.52 0.87 1.07 1.28 -21.91%

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