[INGRESS] YoY TTM Result on 31-Jul-2004 [#2]

Stock

[INGRESS] INGRESS CORPORATION BHD

Announcement Date

27-Sep-2004

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

31-Jul-2004 [#2]

Profit Trend

QoQ- -4.46%

YoY- -15.69%

Quarter Report

INGRESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
TTM Result
Revenue	376,631	311,254	257,319	169,376	163,642	170,918	181,129	12.97%
YoY %	21.00%	20.96%	51.92%	3.50%	-4.26%	-5.64%	-	-
Horiz. %	207.94%	171.84%	142.06%	93.51%	90.35%	94.36%	100.00%	-
PBT	-10,361	13,463	10,789	16,885	24,283	37,248	37,069	-
YoY %	-176.96%	24.78%	-36.10%	-30.47%	-34.81%	0.48%	-	-
Horiz. %	-27.95%	36.32%	29.11%	45.55%	65.51%	100.48%	100.00%	-
Tax	1,005	1,375	1,884	-6,845	-12,374	-11,081	-11,163	-
YoY %	-26.91%	-27.02%	127.52%	44.68%	-11.67%	0.73%	-	-
Horiz. %	-9.00%	-12.32%	-16.88%	61.32%	110.85%	99.27%	100.00%	-
NP	-9,356	14,838	12,673	10,040	11,909	26,167	25,906	-
YoY %	-163.05%	17.08%	26.23%	-15.69%	-54.49%	1.01%	-	-
Horiz. %	-36.12%	57.28%	48.92%	38.76%	45.97%	101.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,243	8,261	11,055	10,040	11,909	30,629	25,906	-
YoY %	-223.99%	-25.27%	10.11%	-15.69%	-61.12%	18.23%	-	-
Horiz. %	-39.54%	31.89%	42.67%	38.76%	45.97%	118.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-10.21%	-17.46%	40.54%	50.96%	29.75%	30.11%	-
YoY %	-	41.52%	-143.07%	-20.45%	71.29%	-1.20%	-	-
Horiz. %	-	-33.91%	-57.99%	134.64%	169.25%	98.80%	100.00%	-
Total Cost	385,987	296,416	244,646	159,336	151,733	144,751	155,223	16.38%
YoY %	30.22%	21.16%	53.54%	5.01%	4.82%	-6.75%	-	-
Horiz. %	248.67%	190.96%	157.61%	102.65%	97.75%	93.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,136	163,719	153,417	157,954	155,935	141,519	116,393	6.63%
YoY %	4.53%	6.72%	-2.87%	1.29%	10.19%	21.59%	-	-
Horiz. %	147.03%	140.66%	131.81%	135.71%	133.97%	121.59%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Dividend
Div	30	5,378	3,835	3,200	3,206	2,766	2,343	-51.61%
YoY %	-99.44%	40.23%	19.84%	-0.19%	15.91%	18.05%	-	-
Horiz. %	1.28%	229.53%	163.68%	136.58%	136.83%	118.05%	100.00%	-
Div Payout %	0.00%	65.11%	34.69%	31.88%	26.93%	9.03%	9.05%	-
YoY %	0.00%	87.69%	8.81%	18.38%	198.23%	-0.22%	-	-
Horiz. %	0.00%	719.45%	383.31%	352.27%	297.57%	99.78%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Equity
Net Worth	171,136	163,719	153,417	157,954	155,935	141,519	116,393	6.63%
YoY %	4.53%	6.72%	-2.87%	1.29%	10.19%	21.59%	-	-
Horiz. %	147.03%	140.66%	131.81%	135.71%	133.97%	121.59%	100.00%	-
NOSH	76,400	76,863	76,708	76,647	63,971	64,004	63,998	2.99%
YoY %	-0.60%	0.20%	0.08%	19.82%	-0.05%	0.01%	-	-
Horiz. %	119.38%	120.10%	119.86%	119.76%	99.96%	100.01%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Ratio Analysis
NP Margin	-2.48%	4.77%	4.93%	5.93%	7.28%	15.31%	14.30%	-
YoY %	-151.99%	-3.25%	-16.86%	-18.54%	-52.45%	7.06%	-	-
Horiz. %	-17.34%	33.36%	34.48%	41.47%	50.91%	107.06%	100.00%	-
ROE	-5.99%	5.05%	7.21%	6.36%	7.64%	21.64%	22.26%	-
YoY %	-218.61%	-29.96%	13.36%	-16.75%	-64.70%	-2.79%	-	-
Horiz. %	-26.91%	22.69%	32.39%	28.57%	34.32%	97.21%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Per Share
RPS	492.97	404.94	335.45	220.98	255.81	267.04	283.02	9.68%
YoY %	21.74%	20.72%	51.80%	-13.62%	-4.21%	-5.65%	-	-
Horiz. %	174.18%	143.08%	118.53%	78.08%	90.39%	94.35%	100.00%	-
EPS	-13.41	10.75	14.41	13.10	18.62	47.85	40.48	-
YoY %	-224.74%	-25.40%	10.00%	-29.65%	-61.09%	18.21%	-	-
Horiz. %	-33.13%	26.56%	35.60%	32.36%	46.00%	118.21%	100.00%	-
DPS	0.04	7.00	5.00	4.18	5.01	4.32	3.66	-52.87%
YoY %	-99.43%	40.00%	19.62%	-16.57%	15.97%	18.03%	-	-
Horiz. %	1.09%	191.26%	136.61%	114.21%	136.89%	118.03%	100.00%	-
NAPS	2.24	2.13	2.00	2.0608	2.4376	2.2111	1.8187	3.53%
YoY %	5.16%	6.50%	-2.95%	-15.46%	10.24%	21.58%	-	-
Horiz. %	123.16%	117.12%	109.97%	113.31%	134.03%	121.58%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 76,647
RPS	446.26	368.80	304.89	200.69	193.90	202.52	214.62	12.96%
YoY %	21.00%	20.96%	51.92%	3.50%	-4.26%	-5.64%	-	-
Horiz. %	207.93%	171.84%	142.06%	93.51%	90.35%	94.36%	100.00%	-
EPS	-12.14	9.79	13.10	11.90	14.11	36.29	30.70	-
YoY %	-224.00%	-25.27%	10.08%	-15.66%	-61.12%	18.21%	-	-
Horiz. %	-39.54%	31.89%	42.67%	38.76%	45.96%	118.21%	100.00%	-
DPS	0.04	6.37	4.54	3.79	3.80	3.28	2.78	-50.66%
YoY %	-99.37%	40.31%	19.79%	-0.26%	15.85%	17.99%	-	-
Horiz. %	1.44%	229.14%	163.31%	136.33%	136.69%	117.99%	100.00%	-
NAPS	2.0278	1.9399	1.8178	1.8716	1.8477	1.6768	1.3791	6.63%
YoY %	4.53%	6.72%	-2.87%	1.29%	10.19%	21.59%	-	-
Horiz. %	147.04%	140.66%	131.81%	135.71%	133.98%	121.59%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	31/07/01	-
Price	0.95	1.12	1.21	1.35	2.49	2.98	1.78	-
P/RPS	0.19	0.28	0.36	0.61	0.97	1.12	0.63	-18.10%
YoY %	-32.14%	-22.22%	-40.98%	-37.11%	-13.39%	77.78%	-	-
Horiz. %	30.16%	44.44%	57.14%	96.83%	153.97%	177.78%	100.00%	-
P/EPS	-7.09	10.42	8.40	10.31	13.38	6.23	4.40	-
YoY %	-168.04%	24.05%	-18.53%	-22.94%	114.77%	41.59%	-	-
Horiz. %	-161.14%	236.82%	190.91%	234.32%	304.09%	141.59%	100.00%	-
EY	-14.11	9.60	11.91	9.70	7.48	16.06	22.74	-
YoY %	-246.98%	-19.40%	22.78%	29.68%	-53.42%	-29.38%	-	-
Horiz. %	-62.05%	42.22%	52.37%	42.66%	32.89%	70.62%	100.00%	-
DY	0.04	6.25	4.13	3.09	2.01	1.45	2.06	-48.14%
YoY %	-99.36%	51.33%	33.66%	53.73%	38.62%	-29.61%	-	-
Horiz. %	1.94%	303.40%	200.49%	150.00%	97.57%	70.39%	100.00%	-
P/NAPS	0.42	0.53	0.61	0.66	1.02	1.35	0.98	-13.16%
YoY %	-20.75%	-13.11%	-7.58%	-35.29%	-24.44%	37.76%	-	-
Horiz. %	42.86%	54.08%	62.24%	67.35%	104.08%	137.76%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Announcement Date
Date	20/09/07	29/09/06	27/09/05	27/09/04	19/09/03	13/09/02	14/09/01	-
Price	0.85	1.03	1.18	1.20	2.58	2.90	1.63	-
P/RPS	0.17	0.25	0.35	0.54	1.01	1.09	0.58	-18.49%
YoY %	-32.00%	-28.57%	-35.19%	-46.53%	-7.34%	87.93%	-	-
Horiz. %	29.31%	43.10%	60.34%	93.10%	174.14%	187.93%	100.00%	-
P/EPS	-6.34	9.58	8.19	9.16	13.86	6.06	4.03	-
YoY %	-166.18%	16.97%	-10.59%	-33.91%	128.71%	50.37%	-	-
Horiz. %	-157.32%	237.72%	203.23%	227.30%	343.92%	150.37%	100.00%	-
EY	-15.77	10.43	12.21	10.92	7.22	16.50	24.83	-
YoY %	-251.20%	-14.58%	11.81%	51.25%	-56.24%	-33.55%	-	-
Horiz. %	-63.51%	42.01%	49.17%	43.98%	29.08%	66.45%	100.00%	-
DY	0.05	6.80	4.24	3.48	1.94	1.49	2.25	-46.96%
YoY %	-99.26%	60.38%	21.84%	79.38%	30.20%	-33.78%	-	-
Horiz. %	2.22%	302.22%	188.44%	154.67%	86.22%	66.22%	100.00%	-
P/NAPS	0.38	0.48	0.59	0.58	1.06	1.31	0.90	-13.37%
YoY %	-20.83%	-18.64%	1.72%	-45.28%	-19.08%	45.56%	-	-
Horiz. %	42.22%	53.33%	65.56%	64.44%	117.78%	145.56%	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