[INGRESS] YoY Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 694.78%
YoY- 149.32%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 650,444 564,222 387,861 368,282 277,054 190,322 152,134 27.37%
PBT 20,161 26,182 -9,350 18,116 10,913 17,832 18,748 1.21%
Tax -4,097 -5,713 2,684 -3,925 -2,441 -3,249 -5,784 -5.58%
NP 16,064 20,469 -6,666 14,190 8,472 14,582 12,964 3.63%
-
NP to SH 10,984 12,884 -7,721 7,589 3,044 14,582 12,964 -2.72%
-
Tax Rate 20.32% 21.82% - 21.67% 22.37% 18.22% 30.85% -
Total Cost 634,380 543,753 394,527 354,092 268,582 175,740 139,170 28.73%
-
Net Worth 117,172 168,067 169,097 175,955 153,538 166,374 165,194 -5.55%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - 41 4,097 5,117 - - -
Div Payout % - - 0.00% 54.00% 168.13% - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 117,172 168,067 169,097 175,955 153,538 166,374 165,194 -5.55%
NOSH 76,990 76,690 77,213 76,836 76,769 76,804 64,009 3.12%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 2.47% 3.63% -1.72% 3.85% 3.06% 7.66% 8.52% -
ROE 9.37% 7.67% -4.57% 4.31% 1.98% 8.76% 7.85% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 844.84 735.71 502.32 479.31 360.89 247.80 237.68 23.51%
EPS 14.27 16.80 -10.05 9.87 4.00 18.99 20.25 -5.66%
DPS 0.00 0.00 0.05 5.33 6.67 0.00 0.00 -
NAPS 1.5219 2.1915 2.19 2.29 2.00 2.1662 2.5808 -8.41%
Adjusted Per Share Value based on latest NOSH - 77,195
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 770.70 668.54 459.57 436.37 328.28 225.51 180.26 27.37%
EPS 13.01 15.27 -9.15 8.99 3.61 17.28 15.36 -2.72%
DPS 0.00 0.00 0.05 4.86 6.06 0.00 0.00 -
NAPS 1.3884 1.9914 2.0036 2.0849 1.8193 1.9713 1.9574 -5.55%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.76 0.28 0.76 0.98 1.17 1.16 2.75 -
P/RPS 0.09 0.04 0.15 0.20 0.32 0.47 1.16 -34.66%
P/EPS 5.33 1.67 -7.60 9.92 29.51 6.11 13.58 -14.42%
EY 18.77 60.00 -13.16 10.08 3.39 16.37 7.36 16.86%
DY 0.00 0.00 0.07 5.44 5.70 0.00 0.00 -
P/NAPS 0.50 0.13 0.35 0.43 0.59 0.54 1.07 -11.89%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 24/12/08 17/12/07 21/12/06 22/12/05 23/12/04 18/12/03 -
Price 0.65 0.23 0.70 0.94 0.97 1.14 2.49 -
P/RPS 0.08 0.03 0.14 0.20 0.27 0.46 1.05 -34.86%
P/EPS 4.56 1.37 -7.00 9.52 24.46 6.00 12.29 -15.21%
EY 21.95 73.04 -14.29 10.51 4.09 16.65 8.13 17.98%
DY 0.00 0.00 0.08 5.67 6.87 0.00 0.00 -
P/NAPS 0.43 0.10 0.32 0.41 0.49 0.53 0.96 -12.51%

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