[INGRESS] YoY Quarter Result on 31-Oct-2011 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
20-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 79.53%
YoY- 222.2%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 211,520 155,013 196,115 158,469 155,858 119,214 122,386 9.53%
PBT 11,210 10,154 6,107 8,114 4,611 -425 8,593 4.52%
Tax -1,365 -535 -764 -1,662 -1,503 -54 -127 48.50%
NP 9,845 9,619 5,343 6,452 3,108 -479 8,466 2.54%
-
NP to SH 6,717 6,734 2,090 4,700 1,224 -771 6,330 0.99%
-
Tax Rate 12.18% 5.27% 12.51% 20.48% 32.60% - 1.48% -
Total Cost 201,675 145,394 190,772 152,017 152,750 119,693 113,920 9.97%
-
Net Worth 226,707 170,630 153,161 117,261 167,649 168,849 176,776 4.22%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 226,707 170,630 153,161 117,261 167,649 168,849 176,776 4.22%
NOSH 84,384 76,784 76,838 77,049 76,499 77,100 77,195 1.49%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 4.65% 6.21% 2.72% 4.07% 1.99% -0.40% 6.92% -
ROE 2.96% 3.95% 1.36% 4.01% 0.73% -0.46% 3.58% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 250.66 201.88 255.23 205.67 203.74 154.62 158.54 7.92%
EPS 7.96 8.77 2.72 6.10 1.60 -1.00 8.20 -0.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6866 2.2222 1.9933 1.5219 2.1915 2.19 2.29 2.69%
Adjusted Per Share Value based on latest NOSH - 76,784
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 250.63 183.67 232.37 187.77 184.67 141.25 145.01 9.53%
EPS 7.96 7.98 2.48 5.57 1.45 -0.91 7.50 0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6862 2.0218 1.8148 1.3894 1.9865 2.0007 2.0946 4.22%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.16 0.78 0.80 0.76 0.28 0.76 0.98 -
P/RPS 0.46 0.39 0.31 0.37 0.14 0.49 0.62 -4.84%
P/EPS 14.57 8.89 29.41 12.46 17.50 -76.00 11.95 3.35%
EY 6.86 11.24 3.40 8.03 5.71 -1.32 8.37 -3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.40 0.50 0.13 0.35 0.43 0.00%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 20/12/11 21/12/10 15/12/09 24/12/08 17/12/07 21/12/06 -
Price 1.19 0.70 0.75 0.65 0.23 0.70 0.94 -
P/RPS 0.47 0.35 0.29 0.32 0.11 0.45 0.59 -3.71%
P/EPS 14.95 7.98 27.57 10.66 14.38 -70.00 11.46 4.52%
EY 6.69 12.53 3.63 9.38 6.96 -1.43 8.72 -4.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.38 0.43 0.10 0.32 0.41 1.18%

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