[INGRESS] YoY TTM Result on 31-Jan-2004 [#4]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 31.22%
YoY- -45.52%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 358,776 287,203 213,160 155,459 171,651 174,575 178,026 12.38%
PBT 1,221 10,368 14,438 18,443 33,618 37,224 27,664 -40.53%
Tax -3,879 3,004 595 -6,762 -15,063 -11,054 -9,380 -13.67%
NP -2,658 13,372 15,033 11,681 18,555 26,170 18,284 -
-
NP to SH -5,861 7,992 15,033 11,681 21,442 27,745 18,033 -
-
Tax Rate 317.69% -28.97% -4.12% 36.66% 44.81% 29.70% 33.91% -
Total Cost 361,434 273,831 198,127 143,778 153,096 148,405 159,742 14.57%
-
Net Worth 160,787 153,591 172,654 128,012 128,260 128,934 87,985 10.56%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 3,074 6,139 3,842 3,200 3,206 2,766 2,343 4.62%
Div Payout % 0.00% 76.82% 25.56% 27.40% 14.95% 9.97% 12.99% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 160,787 153,591 172,654 128,012 128,260 128,934 87,985 10.56%
NOSH 76,565 76,795 76,848 64,006 64,130 64,031 54,244 5.90%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -0.74% 4.66% 7.05% 7.51% 10.81% 14.99% 10.27% -
ROE -3.65% 5.20% 8.71% 9.12% 16.72% 21.52% 20.50% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 468.59 373.98 277.38 242.88 267.66 272.64 328.19 6.11%
EPS -7.65 10.41 19.56 18.25 33.43 43.33 33.24 -
DPS 4.00 8.00 5.00 5.00 5.00 4.32 4.32 -1.27%
NAPS 2.10 2.00 2.2467 2.00 2.00 2.0136 1.622 4.39%
Adjusted Per Share Value based on latest NOSH - 64,006
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 425.11 340.30 252.57 184.20 203.39 206.85 210.94 12.38%
EPS -6.94 9.47 17.81 13.84 25.41 32.87 21.37 -
DPS 3.64 7.27 4.55 3.79 3.80 3.28 2.78 4.59%
NAPS 1.9051 1.8199 2.0458 1.5168 1.5197 1.5277 1.0425 10.56%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 - -
Price 1.05 0.94 1.27 2.38 2.82 2.18 0.00 -
P/RPS 0.22 0.25 0.46 0.98 1.05 0.80 0.00 -
P/EPS -13.72 9.03 6.49 13.04 8.43 5.03 0.00 -
EY -7.29 11.07 15.40 7.67 11.86 19.88 0.00 -
DY 3.81 8.51 3.94 2.10 1.77 1.98 0.00 -
P/NAPS 0.50 0.47 0.57 1.19 1.41 1.08 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 26/03/07 14/04/06 23/03/05 26/03/04 28/03/03 28/03/02 - -
Price 1.02 1.09 1.16 2.23 2.51 2.57 0.00 -
P/RPS 0.22 0.29 0.42 0.92 0.94 0.94 0.00 -
P/EPS -13.32 10.47 5.93 12.22 7.51 5.93 0.00 -
EY -7.50 9.55 16.86 8.18 13.32 16.86 0.00 -
DY 3.92 7.34 4.31 2.24 1.99 1.68 0.00 -
P/NAPS 0.49 0.55 0.52 1.12 1.26 1.28 0.00 -

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
Post a Comment