[INGRESS] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 37.56%
YoY- -56.32%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 368,282 277,054 190,322 152,134 167,965 173,038 164,176 14.40%
PBT 18,116 10,913 17,832 18,748 37,266 37,006 21,834 -3.06%
Tax -3,925 -2,441 -3,249 -5,784 -11,432 -10,802 -7,178 -9.56%
NP 14,190 8,472 14,582 12,964 25,834 26,204 14,656 -0.53%
-
NP to SH 7,589 3,044 14,582 12,964 29,681 26,204 14,656 -10.38%
-
Tax Rate 21.67% 22.37% 18.22% 30.85% 30.68% 29.19% 32.88% -
Total Cost 354,092 268,582 175,740 139,170 142,130 146,834 149,520 15.44%
-
Net Worth 175,955 153,538 166,374 165,194 169,954 125,309 83,264 13.27%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 4,097 5,117 - - - - - -
Div Payout % 54.00% 168.13% - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 175,955 153,538 166,374 165,194 169,954 125,309 83,264 13.27%
NOSH 76,836 76,769 76,804 64,009 73,541 63,995 54,254 5.96%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 3.85% 3.06% 7.66% 8.52% 15.38% 15.14% 8.93% -
ROE 4.31% 1.98% 8.76% 7.85% 17.46% 20.91% 17.60% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 479.31 360.89 247.80 237.68 228.40 270.39 302.60 7.96%
EPS 9.87 4.00 18.99 20.25 40.36 40.95 27.01 -15.43%
DPS 5.33 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.00 2.1662 2.5808 2.311 1.9581 1.5347 6.89%
Adjusted Per Share Value based on latest NOSH - 63,997
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 436.37 328.28 225.51 180.26 199.02 205.03 194.53 14.40%
EPS 8.99 3.61 17.28 15.36 35.17 31.05 17.37 -10.39%
DPS 4.86 6.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0849 1.8193 1.9713 1.9574 2.0138 1.4848 0.9866 13.27%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 - -
Price 0.98 1.17 1.16 2.75 2.73 1.63 0.00 -
P/RPS 0.20 0.32 0.47 1.16 1.20 0.60 0.00 -
P/EPS 9.92 29.51 6.11 13.58 6.76 3.98 0.00 -
EY 10.08 3.39 16.37 7.36 14.78 25.12 0.00 -
DY 5.44 5.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.59 0.54 1.07 1.18 0.83 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 21/12/06 22/12/05 23/12/04 18/12/03 19/12/02 09/01/02 26/04/01 -
Price 0.94 0.97 1.14 2.49 2.53 2.39 1.53 -
P/RPS 0.20 0.27 0.46 1.05 1.11 0.88 0.51 -14.43%
P/EPS 9.52 24.46 6.00 12.29 6.27 5.84 5.66 9.04%
EY 10.51 4.09 16.65 8.13 15.95 17.13 17.66 -8.28%
DY 5.67 6.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.53 0.96 1.09 1.22 1.00 -13.80%

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