[INGRESS] YoY TTM Result on 31-Jan-2003 [#4]

Stock

[INGRESS] INGRESS CORPORATION BHD

Announcement Date

28-Mar-2003

Admission Sponsor

Sponsor

Financial Year

31-Jan-2003

Quarter

31-Jan-2003 [#4]

Profit Trend

QoQ- -25.49%

YoY- -22.72%

Quarter Report

INGRESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
TTM Result
Revenue	287,203	213,160	155,459	171,651	174,575	178,026	10.03%
YoY %	34.74%	37.12%	-9.43%	-1.67%	-1.94%	-	-
Horiz. %	161.33%	119.74%	87.32%	96.42%	98.06%	100.00%	-
PBT	10,368	14,438	18,443	33,618	37,224	27,664	-17.81%
YoY %	-28.19%	-21.72%	-45.14%	-9.69%	34.56%	-	-
Horiz. %	37.48%	52.19%	66.67%	121.52%	134.56%	100.00%	-
Tax	3,004	595	-6,762	-15,063	-11,054	-9,380	-
YoY %	404.87%	108.80%	55.11%	-36.27%	-17.85%	-	-
Horiz. %	-32.03%	-6.34%	72.09%	160.59%	117.85%	100.00%	-
NP	13,372	15,033	11,681	18,555	26,170	18,284	-6.06%
YoY %	-11.05%	28.70%	-37.05%	-29.10%	43.13%	-	-
Horiz. %	73.13%	82.22%	63.89%	101.48%	143.13%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	7,992	15,033	11,681	21,442	27,745	18,033	-15.01%
YoY %	-46.84%	28.70%	-45.52%	-22.72%	53.86%	-	-
Horiz. %	44.32%	83.36%	64.78%	118.90%	153.86%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	-28.97%	-4.12%	36.66%	44.81%	29.70%	33.91%	-
YoY %	-603.16%	-111.24%	-18.19%	50.88%	-12.42%	-	-
Horiz. %	-85.43%	-12.15%	108.11%	132.14%	87.58%	100.00%	-
Total Cost	273,831	198,127	143,778	153,096	148,405	159,742	11.37%
YoY %	38.21%	37.80%	-6.09%	3.16%	-7.10%	-	-
Horiz. %	171.42%	124.03%	90.01%	95.84%	92.90%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	153,591	172,654	128,012	128,260	128,934	87,985	11.78%
YoY %	-11.04%	34.87%	-0.19%	-0.52%	46.54%	-	-
Horiz. %	174.56%	196.23%	145.49%	145.77%	146.54%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Dividend
Div	6,139	3,842	3,200	3,206	2,766	2,343	21.23%
YoY %	59.79%	20.06%	-0.19%	15.91%	18.05%	-	-
Horiz. %	262.01%	163.98%	136.58%	136.83%	118.05%	100.00%	-
Div Payout %	76.82%	25.56%	27.40%	14.95%	9.97%	12.99%	-
YoY %	200.55%	-6.72%	83.28%	49.95%	-23.25%	-	-
Horiz. %	591.38%	196.77%	210.93%	115.09%	76.75%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Equity
Net Worth	153,591	172,654	128,012	128,260	128,934	87,985	11.78%
YoY %	-11.04%	34.87%	-0.19%	-0.52%	46.54%	-	-
Horiz. %	174.56%	196.23%	145.49%	145.77%	146.54%	100.00%	-
NOSH	76,795	76,848	64,006	64,130	64,031	54,244	7.19%
YoY %	-0.07%	20.06%	-0.19%	0.15%	18.04%	-	-
Horiz. %	141.57%	141.67%	118.00%	118.23%	118.04%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Ratio Analysis
NP Margin	4.66%	7.05%	7.51%	10.81%	14.99%	10.27%	-
YoY %	-33.90%	-6.13%	-30.53%	-27.89%	45.96%	-	-
Horiz. %	45.37%	68.65%	73.13%	105.26%	145.96%	100.00%	-
ROE	5.20%	8.71%	9.12%	16.72%	21.52%	20.50%	-
YoY %	-40.30%	-4.50%	-45.45%	-22.30%	4.98%	-	-
Horiz. %	25.37%	42.49%	44.49%	81.56%	104.98%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Per Share
RPS	373.98	277.38	242.88	267.66	272.64	328.19	2.64%
YoY %	34.83%	14.20%	-9.26%	-1.83%	-16.93%	-	-
Horiz. %	113.95%	84.52%	74.01%	81.56%	83.07%	100.00%	-
EPS	10.41	19.56	18.25	33.43	43.33	33.24	-20.71%
YoY %	-46.78%	7.18%	-45.41%	-22.85%	30.35%	-	-
Horiz. %	31.32%	58.84%	54.90%	100.57%	130.35%	100.00%	-
DPS	8.00	5.00	5.00	5.00	4.32	4.32	13.10%
YoY %	60.00%	0.00%	0.00%	15.74%	0.00%	-	-
Horiz. %	185.19%	115.74%	115.74%	115.74%	100.00%	100.00%	-
NAPS	2.00	2.2467	2.00	2.00	2.0136	1.622	4.27%
YoY %	-10.98%	12.34%	0.00%	-0.68%	24.14%	-	-
Horiz. %	123.30%	138.51%	123.30%	123.30%	124.14%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Adjusted Per Share Value based on latest NOSH - 64,130
RPS	340.30	252.57	184.20	203.39	206.85	210.94	10.03%
YoY %	34.73%	37.12%	-9.44%	-1.67%	-1.94%	-	-
Horiz. %	161.33%	119.74%	87.32%	96.42%	98.06%	100.00%	-
EPS	9.47	17.81	13.84	25.41	32.87	21.37	-15.01%
YoY %	-46.83%	28.68%	-45.53%	-22.70%	53.81%	-	-
Horiz. %	44.31%	83.34%	64.76%	118.91%	153.81%	100.00%	-
DPS	7.27	4.55	3.79	3.80	3.28	2.78	21.18%
YoY %	59.78%	20.05%	-0.26%	15.85%	17.99%	-	-
Horiz. %	261.51%	163.67%	136.33%	136.69%	117.99%	100.00%	-
NAPS	1.8199	2.0458	1.5168	1.5197	1.5277	1.0425	11.78%
YoY %	-11.04%	34.88%	-0.19%	-0.52%	46.54%	-	-
Horiz. %	174.57%	196.24%	145.50%	145.77%	146.54%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/01/06	31/01/05	30/01/04	30/01/03	30/01/02	-	-
Price	0.94	1.27	2.38	2.82	2.18	0.00	-
P/RPS	0.25	0.46	0.98	1.05	0.80	0.00	-
YoY %	-45.65%	-53.06%	-6.67%	31.25%	0.00%	-	-
Horiz. %	31.25%	57.50%	122.50%	131.25%	100.00%	-	-
P/EPS	9.03	6.49	13.04	8.43	5.03	0.00	-
YoY %	39.14%	-50.23%	54.69%	67.59%	0.00%	-	-
Horiz. %	179.52%	129.03%	259.24%	167.59%	100.00%	-	-
EY	11.07	15.40	7.67	11.86	19.88	0.00	-
YoY %	-28.12%	100.78%	-35.33%	-40.34%	0.00%	-	-
Horiz. %	55.68%	77.46%	38.58%	59.66%	100.00%	-	-
DY	8.51	3.94	2.10	1.77	1.98	0.00	-
YoY %	115.99%	87.62%	18.64%	-10.61%	0.00%	-	-
Horiz. %	429.80%	198.99%	106.06%	89.39%	100.00%	-	-
P/NAPS	0.47	0.57	1.19	1.41	1.08	0.00	-
YoY %	-17.54%	-52.10%	-15.60%	30.56%	0.00%	-	-
Horiz. %	43.52%	52.78%	110.19%	130.56%	100.00%	-	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Price Multiplier on Announcement Date
Date	14/04/06	23/03/05	26/03/04	28/03/03	28/03/02	-	-
Price	1.09	1.16	2.23	2.51	2.57	0.00	-
P/RPS	0.29	0.42	0.92	0.94	0.94	0.00	-
YoY %	-30.95%	-54.35%	-2.13%	0.00%	0.00%	-	-
Horiz. %	30.85%	44.68%	97.87%	100.00%	100.00%	-	-
P/EPS	10.47	5.93	12.22	7.51	5.93	0.00	-
YoY %	76.56%	-51.47%	62.72%	26.64%	0.00%	-	-
Horiz. %	176.56%	100.00%	206.07%	126.64%	100.00%	-	-
EY	9.55	16.86	8.18	13.32	16.86	0.00	-
YoY %	-43.36%	106.11%	-38.59%	-21.00%	0.00%	-	-
Horiz. %	56.64%	100.00%	48.52%	79.00%	100.00%	-	-
DY	7.34	4.31	2.24	1.99	1.68	0.00	-
YoY %	70.30%	92.41%	12.56%	18.45%	0.00%	-	-
Horiz. %	436.90%	256.55%	133.33%	118.45%	100.00%	-	-
P/NAPS	0.55	0.52	1.12	1.26	1.28	0.00	-
YoY %	5.77%	-53.57%	-11.11%	-1.56%	0.00%	-	-
Horiz. %	42.97%	40.62%	87.50%	98.44%	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