[INGRESS] YoY TTM Result on 31-Jul-2003 [#2]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
19-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -27.54%
YoY- -61.12%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 311,254 257,319 169,376 163,642 170,918 181,129 80,262 25.33%
PBT 13,463 10,789 16,885 24,283 37,248 37,069 7,012 11.47%
Tax 1,375 1,884 -6,845 -12,374 -11,081 -11,163 -3,273 -
NP 14,838 12,673 10,040 11,909 26,167 25,906 3,739 25.81%
-
NP to SH 8,261 11,055 10,040 11,909 30,629 25,906 3,488 15.44%
-
Tax Rate -10.21% -17.46% 40.54% 50.96% 29.75% 30.11% 46.68% -
Total Cost 296,416 244,646 159,336 151,733 144,751 155,223 76,523 25.30%
-
Net Worth 163,719 153,417 157,954 155,935 141,519 116,393 0 -
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 5,378 3,835 3,200 3,206 2,766 2,343 - -
Div Payout % 65.11% 34.69% 31.88% 26.93% 9.03% 9.05% - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 163,719 153,417 157,954 155,935 141,519 116,393 0 -
NOSH 76,863 76,708 76,647 63,971 64,004 63,998 54,565 5.87%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 4.77% 4.93% 5.93% 7.28% 15.31% 14.30% 4.66% -
ROE 5.05% 7.21% 6.36% 7.64% 21.64% 22.26% 0.00% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 404.94 335.45 220.98 255.81 267.04 283.02 147.09 18.37%
EPS 10.75 14.41 13.10 18.62 47.85 40.48 6.39 9.05%
DPS 7.00 5.00 4.18 5.01 4.32 3.66 0.00 -
NAPS 2.13 2.00 2.0608 2.4376 2.2111 1.8187 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,971
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 368.80 304.89 200.69 193.90 202.52 214.62 95.10 25.33%
EPS 9.79 13.10 11.90 14.11 36.29 30.70 4.13 15.46%
DPS 6.37 4.54 3.79 3.80 3.28 2.78 0.00 -
NAPS 1.9399 1.8178 1.8716 1.8477 1.6768 1.3791 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 - -
Price 1.12 1.21 1.35 2.49 2.98 1.78 0.00 -
P/RPS 0.28 0.36 0.61 0.97 1.12 0.63 0.00 -
P/EPS 10.42 8.40 10.31 13.38 6.23 4.40 0.00 -
EY 9.60 11.91 9.70 7.48 16.06 22.74 0.00 -
DY 6.25 4.13 3.09 2.01 1.45 2.06 0.00 -
P/NAPS 0.53 0.61 0.66 1.02 1.35 0.98 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/09/06 27/09/05 27/09/04 19/09/03 13/09/02 14/09/01 - -
Price 1.03 1.18 1.20 2.58 2.90 1.63 0.00 -
P/RPS 0.25 0.35 0.54 1.01 1.09 0.58 0.00 -
P/EPS 9.58 8.19 9.16 13.86 6.06 4.03 0.00 -
EY 10.43 12.21 10.92 7.22 16.50 24.83 0.00 -
DY 6.80 4.24 3.48 1.94 1.49 2.25 0.00 -
P/NAPS 0.48 0.59 0.58 1.06 1.31 0.90 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