[INGRESS] YoY Annual (Unaudited) Result on 31-Jan-2013 [#4]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
YoY- -9.03%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 859,227 658,737 732,697 650,622 569,551 398,863 358,776 15.65%
PBT 33,153 27,326 29,063 19,576 -42,436 -14,191 1,221 73.28%
Tax -3,765 1,979 -1,272 -1,032 -800 4,374 -3,879 -0.49%
NP 29,388 29,305 27,791 18,544 -43,236 -9,817 -2,658 -
-
NP to SH 20,148 22,149 15,484 10,811 -40,808 -11,344 -5,861 -
-
Tax Rate 11.36% -7.24% 4.38% 5.27% - - 317.69% -
Total Cost 829,839 629,432 704,906 632,078 612,787 408,680 361,434 14.84%
-
Net Worth 233,411 179,266 149,759 140,435 108,908 158,415 175,278 4.88%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 33 - - - - - 5,311 -57.09%
Div Payout % 0.17% - - - - - 0.00% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 233,411 179,266 149,759 140,435 108,908 158,415 175,278 4.88%
NOSH 84,407 76,777 76,799 76,732 76,836 76,629 75,878 1.78%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 3.42% 4.45% 3.79% 2.85% -7.59% -2.46% -0.74% -
ROE 8.63% 12.36% 10.34% 7.70% -37.47% -7.16% -3.34% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 1,017.95 857.99 954.04 847.91 741.25 520.51 472.83 13.61%
EPS 23.87 28.84 20.20 14.08 -53.10 -14.80 -7.60 -
DPS 0.04 0.00 0.00 0.00 0.00 0.00 7.00 -57.68%
NAPS 2.7653 2.3349 1.95 1.8302 1.4174 2.0673 2.31 3.04%
Adjusted Per Share Value based on latest NOSH - 84,405
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 1,018.09 780.53 868.16 770.91 674.85 472.61 425.11 15.65%
EPS 23.87 26.24 18.35 12.81 -48.35 -13.44 -6.94 -
DPS 0.04 0.00 0.00 0.00 0.00 0.00 6.29 -56.92%
NAPS 2.7657 2.1241 1.7745 1.664 1.2904 1.877 2.0768 4.88%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.20 0.86 0.78 0.67 0.26 0.63 1.05 -
P/RPS 0.12 0.10 0.08 0.08 0.04 0.12 0.22 -9.60%
P/EPS 5.03 2.98 3.87 4.76 -0.49 -4.26 -13.59 -
EY 19.89 33.54 25.85 21.03 -204.27 -23.50 -7.36 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 6.67 -59.33%
P/NAPS 0.43 0.37 0.40 0.37 0.18 0.30 0.45 -0.75%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 26/03/13 20/03/12 23/03/11 24/03/10 30/03/09 27/03/08 26/03/07 -
Price 1.40 0.97 0.73 0.62 0.22 0.60 1.02 -
P/RPS 0.14 0.11 0.08 0.07 0.03 0.12 0.22 -7.24%
P/EPS 5.87 3.36 3.62 4.40 -0.41 -4.05 -13.21 -
EY 17.05 29.74 27.62 22.72 -241.41 -24.67 -7.57 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 6.86 -59.52%
P/NAPS 0.51 0.42 0.37 0.34 0.16 0.29 0.44 2.48%

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