[INGRESS] YoY TTM Result on 30-Apr-2004 [#1]

Stock

[INGRESS] INGRESS CORPORATION BHD

Announcement Date

21-Jun-2004

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

30-Apr-2004 [#1]

Profit Trend

QoQ- -10.03%

YoY- -36.06%

Quarter Report

INGRESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
TTM Result
Revenue	353,041	296,236	236,107	163,785	165,660	174,891	192,861	10.59%
YoY %	19.18%	25.47%	44.16%	-1.13%	-5.28%	-9.32%	-	-
Horiz. %	183.05%	153.60%	122.42%	84.92%	85.90%	90.68%	100.00%	-
PBT	-6,696	12,125	15,742	17,796	29,562	38,524	29,371	-
YoY %	-155.22%	-22.98%	-11.54%	-39.80%	-23.26%	31.16%	-	-
Horiz. %	-22.80%	41.28%	53.60%	60.59%	100.65%	131.16%	100.00%	-
Tax	-2,359	2,687	1,554	-7,287	-13,127	-12,140	-9,980	-21.35%
YoY %	-187.79%	72.91%	121.33%	44.49%	-8.13%	-21.64%	-	-
Horiz. %	23.64%	-26.92%	-15.57%	73.02%	131.53%	121.64%	100.00%	-
NP	-9,055	14,812	17,296	10,509	16,435	26,384	19,391	-
YoY %	-161.13%	-14.36%	64.58%	-36.06%	-37.71%	36.06%	-	-
Horiz. %	-46.70%	76.39%	89.20%	54.20%	84.76%	136.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-9,649	8,592	16,017	10,509	16,435	30,846	19,140	-
YoY %	-212.30%	-46.36%	52.41%	-36.06%	-46.72%	61.16%	-	-
Horiz. %	-50.41%	44.89%	83.68%	54.91%	85.87%	161.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-22.16%	-9.87%	40.95%	44.40%	31.51%	33.98%	-
YoY %	-	-124.52%	-124.10%	-7.77%	40.91%	-7.27%	-	-
Horiz. %	-	-65.21%	-29.05%	120.51%	130.67%	92.73%	100.00%	-
Total Cost	362,096	281,424	218,811	153,276	149,225	148,507	173,470	13.04%
YoY %	28.67%	28.62%	42.76%	2.71%	0.48%	-14.39%	-	-
Horiz. %	208.74%	162.23%	126.14%	88.36%	86.02%	85.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,419	167,599	153,563	163,463	207,689	134,502	108,999	5.51%
YoY %	-10.25%	9.14%	-6.06%	-21.29%	54.41%	23.40%	-	-
Horiz. %	138.00%	153.76%	140.88%	149.97%	190.54%	123.40%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Dividend
Div	3,074	6,139	-	3,200	3,206	2,766	2,343	4.62%
YoY %	-49.93%	0.00%	-	-0.19%	15.91%	18.05%	-	-
Horiz. %	131.20%	262.01%	-	136.58%	136.83%	118.05%	100.00%	-
Div Payout %	0.00%	71.45%	-	30.45%	19.51%	8.97%	12.24%	-
YoY %	0.00%	0.00%	-	56.07%	117.50%	-26.72%	-	-
Horiz. %	0.00%	583.74%	-	248.77%	159.40%	73.28%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Equity
Net Worth	150,419	167,599	153,563	163,463	207,689	134,502	108,999	5.51%
YoY %	-10.25%	9.14%	-6.06%	-21.29%	54.41%	23.40%	-	-
Horiz. %	138.00%	153.76%	140.88%	149.97%	190.54%	123.40%	100.00%	-
NOSH	72,666	76,880	76,781	76,869	84,771	63,969	64,015	2.13%
YoY %	-5.48%	0.13%	-0.11%	-9.32%	32.52%	-0.07%	-	-
Horiz. %	113.51%	120.10%	119.94%	120.08%	132.42%	99.93%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Ratio Analysis
NP Margin	-2.56%	5.00%	7.33%	6.42%	9.92%	15.09%	10.05%	-
YoY %	-151.20%	-31.79%	14.17%	-35.28%	-34.26%	50.15%	-	-
Horiz. %	-25.47%	49.75%	72.94%	63.88%	98.71%	150.15%	100.00%	-
ROE	-6.41%	5.13%	10.43%	6.43%	7.91%	22.93%	17.56%	-
YoY %	-224.95%	-50.81%	62.21%	-18.71%	-65.50%	30.58%	-	-
Horiz. %	-36.50%	29.21%	59.40%	36.62%	45.05%	130.58%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Per Share
RPS	485.84	385.32	307.50	213.07	195.42	273.40	301.27	8.28%
YoY %	26.09%	25.31%	44.32%	9.03%	-28.52%	-9.25%	-	-
Horiz. %	161.26%	127.90%	102.07%	70.72%	64.87%	90.75%	100.00%	-
EPS	-13.28	11.18	20.86	13.67	19.39	48.22	29.90	-
YoY %	-218.78%	-46.40%	52.60%	-29.50%	-59.79%	61.27%	-	-
Horiz. %	-44.41%	37.39%	69.77%	45.72%	64.85%	161.27%	100.00%	-
DPS	4.23	8.00	0.00	4.16	3.78	4.32	3.66	2.44%
YoY %	-47.12%	0.00%	0.00%	10.05%	-12.50%	18.03%	-	-
Horiz. %	115.57%	218.58%	0.00%	113.66%	103.28%	118.03%	100.00%	-
NAPS	2.07	2.18	2.00	2.1265	2.45	2.1026	1.7027	3.30%
YoY %	-5.05%	9.00%	-5.95%	-13.20%	16.52%	23.49%	-	-
Horiz. %	121.57%	128.03%	117.46%	124.89%	143.89%	123.49%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Adjusted Per Share Value based on latest NOSH - 76,869
RPS	418.31	351.01	279.76	194.07	196.29	207.23	228.52	10.59%
YoY %	19.17%	25.47%	44.15%	-1.13%	-5.28%	-9.32%	-	-
Horiz. %	183.05%	153.60%	122.42%	84.92%	85.90%	90.68%	100.00%	-
EPS	-11.43	10.18	18.98	12.45	19.47	36.55	22.68	-
YoY %	-212.28%	-46.36%	52.45%	-36.06%	-46.73%	61.16%	-	-
Horiz. %	-50.40%	44.89%	83.69%	54.89%	85.85%	161.16%	100.00%	-
DPS	3.64	7.27	0.00	3.79	3.80	3.28	2.78	4.59%
YoY %	-49.93%	0.00%	0.00%	-0.26%	15.85%	17.99%	-	-
Horiz. %	130.94%	261.51%	0.00%	136.33%	136.69%	117.99%	100.00%	-
NAPS	1.7823	1.9859	1.8196	1.9369	2.4609	1.5937	1.2915	5.51%
YoY %	-10.25%	9.14%	-6.06%	-21.29%	54.41%	23.40%	-	-
Horiz. %	138.00%	153.77%	140.89%	149.97%	190.55%	123.40%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	30/04/02	30/04/01	-
Price	0.94	1.13	1.17	1.37	2.46	2.99	1.55	-
P/RPS	0.19	0.29	0.38	0.64	1.26	1.09	0.51	-15.16%
YoY %	-34.48%	-23.68%	-40.62%	-49.21%	15.60%	113.73%	-	-
Horiz. %	37.25%	56.86%	74.51%	125.49%	247.06%	213.73%	100.00%	-
P/EPS	-7.08	10.11	5.61	10.02	12.69	6.20	5.18	-
YoY %	-170.03%	80.21%	-44.01%	-21.04%	104.68%	19.69%	-	-
Horiz. %	-136.68%	195.17%	108.30%	193.44%	244.98%	119.69%	100.00%	-
EY	-14.13	9.89	17.83	9.98	7.88	16.13	19.29	-
YoY %	-242.87%	-44.53%	78.66%	26.65%	-51.15%	-16.38%	-	-
Horiz. %	-73.25%	51.27%	92.43%	51.74%	40.85%	83.62%	100.00%	-
DY	4.50	7.08	0.00	3.04	1.54	1.44	2.36	11.35%
YoY %	-36.44%	0.00%	0.00%	97.40%	6.94%	-38.98%	-	-
Horiz. %	190.68%	300.00%	0.00%	128.81%	65.25%	61.02%	100.00%	-
P/NAPS	0.45	0.52	0.59	0.64	1.00	1.42	0.91	-11.06%
YoY %	-13.46%	-11.86%	-7.81%	-36.00%	-29.58%	56.04%	-	-
Horiz. %	49.45%	57.14%	64.84%	70.33%	109.89%	156.04%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Price Multiplier on Announcement Date
Date	21/06/07	18/07/06	23/06/05	21/06/04	19/06/03	13/06/02	-	-
Price	0.94	1.16	1.18	1.22	2.47	2.99	0.00	-
P/RPS	0.19	0.30	0.38	0.57	1.26	1.09	0.00	-
YoY %	-36.67%	-21.05%	-33.33%	-54.76%	15.60%	0.00%	-	-
Horiz. %	17.43%	27.52%	34.86%	52.29%	115.60%	100.00%	-	-
P/EPS	-7.08	10.38	5.66	8.92	12.74	6.20	0.00	-
YoY %	-168.21%	83.39%	-36.55%	-29.98%	105.48%	0.00%	-	-
Horiz. %	-114.19%	167.42%	91.29%	143.87%	205.48%	100.00%	-	-
EY	-14.13	9.63	17.68	11.21	7.85	16.13	0.00	-
YoY %	-246.73%	-45.53%	57.72%	42.80%	-51.33%	0.00%	-	-
Horiz. %	-87.60%	59.70%	109.61%	69.50%	48.67%	100.00%	-	-
DY	4.50	6.90	0.00	3.41	1.53	1.44	0.00	-
YoY %	-34.78%	0.00%	0.00%	122.88%	6.25%	0.00%	-	-
Horiz. %	312.50%	479.17%	0.00%	236.81%	106.25%	100.00%	-	-
P/NAPS	0.45	0.53	0.59	0.57	1.01	1.42	0.00	-
YoY %	-15.09%	-10.17%	3.51%	-43.56%	-28.87%	0.00%	-	-
Horiz. %	31.69%	37.32%	41.55%	40.14%	71.13%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos