[INGRESS] YoY TTM Result on 31-Oct-2004 [#3]

Stock

[INGRESS] INGRESS CORPORATION BHD

Announcement Date

23-Dec-2004

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

31-Oct-2004 [#3]

Profit Trend

QoQ- 28.44%

YoY- 44.86%

Quarter Report

Q3FY0405bmsbnotes.doc

Latest QR

Upcoming QR

INGRESS's Result

INGRESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
TTM Result
Revenue	373,459	355,624	278,209	184,100	159,779	170,769	184,674	12.44%
YoY %	5.02%	27.83%	51.12%	15.22%	-6.44%	-7.53%	-	-
Horiz. %	202.23%	192.57%	150.65%	99.69%	86.52%	92.47%	100.00%	-
PBT	-19,379	15,697	9,322	17,756	19,728	37,419	38,740	-
YoY %	-223.46%	68.39%	-47.50%	-10.00%	-47.28%	-3.41%	-	-
Horiz. %	-50.02%	40.52%	24.06%	45.83%	50.92%	96.59%	100.00%	-
Tax	1,078	1,964	1,128	-4,861	-10,826	-11,527	-12,045	-
YoY %	-45.11%	74.11%	123.21%	55.10%	6.08%	4.30%	-	-
Horiz. %	-8.95%	-16.31%	-9.36%	40.36%	89.88%	95.70%	100.00%	-
NP	-18,301	17,661	10,450	12,895	8,902	25,892	26,695	-
YoY %	-203.62%	69.00%	-18.96%	44.86%	-65.62%	-3.01%	-	-
Horiz. %	-68.56%	66.16%	39.15%	48.30%	33.35%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,344	11,401	6,379	12,895	8,902	28,779	28,270	-
YoY %	-252.13%	78.73%	-50.53%	44.86%	-69.07%	1.80%	-	-
Horiz. %	-61.35%	40.33%	22.56%	45.61%	31.49%	101.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-12.51%	-12.10%	27.38%	54.88%	30.81%	31.09%	-
YoY %	-	-3.39%	-144.19%	-50.11%	78.12%	-0.90%	-	-
Horiz. %	-	-40.24%	-38.92%	88.07%	176.52%	99.10%	100.00%	-
Total Cost	391,760	337,963	267,759	171,205	150,877	144,877	157,979	16.33%
YoY %	15.92%	26.22%	56.40%	13.47%	4.14%	-8.29%	-	-
Horiz. %	247.98%	213.93%	169.49%	108.37%	95.50%	91.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,849	176,776	153,553	166,399	165,164	174,090	125,297	5.09%
YoY %	-4.48%	15.12%	-7.72%	0.75%	-5.13%	38.94%	-	-
Horiz. %	134.76%	141.09%	122.55%	132.80%	131.82%	138.94%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Dividend
Div	61	5,378	3,835	3,200	3,206	2,766	2,343	-45.54%
YoY %	-98.87%	40.23%	19.84%	-0.19%	15.91%	18.05%	-	-
Horiz. %	2.60%	229.53%	163.68%	136.58%	136.83%	118.05%	100.00%	-
Div Payout %	0.00%	47.18%	60.13%	24.82%	36.02%	9.61%	8.29%	-
YoY %	0.00%	-21.54%	142.26%	-31.09%	274.82%	15.92%	-	-
Horiz. %	0.00%	569.12%	725.33%	299.40%	434.50%	115.92%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Equity
Net Worth	168,849	176,776	153,553	166,399	165,164	174,090	125,297	5.09%
YoY %	-4.48%	15.12%	-7.72%	0.75%	-5.13%	38.94%	-	-
Horiz. %	134.76%	141.09%	122.55%	132.80%	131.82%	138.94%	100.00%	-
NOSH	77,100	77,195	76,776	76,816	63,997	75,331	63,989	3.15%
YoY %	-0.12%	0.55%	-0.05%	20.03%	-15.05%	17.72%	-	-
Horiz. %	120.49%	120.64%	119.98%	120.05%	100.01%	117.72%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Ratio Analysis
NP Margin	-4.90%	4.97%	3.76%	7.00%	5.57%	15.16%	14.46%	-
YoY %	-198.59%	32.18%	-46.29%	25.67%	-63.26%	4.84%	-	-
Horiz. %	-33.89%	34.37%	26.00%	48.41%	38.52%	104.84%	100.00%	-
ROE	-10.27%	6.45%	4.15%	7.75%	5.39%	16.53%	22.56%	-
YoY %	-259.22%	55.42%	-46.45%	43.78%	-67.39%	-26.73%	-	-
Horiz. %	-45.52%	28.59%	18.40%	34.35%	23.89%	73.27%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Per Share
RPS	484.38	460.68	362.36	239.66	249.66	226.69	288.60	9.00%
YoY %	5.14%	27.13%	51.20%	-4.01%	10.13%	-21.45%	-	-
Horiz. %	167.84%	159.63%	125.56%	83.04%	86.51%	78.55%	100.00%	-
EPS	-22.50	14.77	8.31	16.79	13.91	38.20	44.18	-
YoY %	-252.34%	77.74%	-50.51%	20.70%	-63.59%	-13.54%	-	-
Horiz. %	-50.93%	33.43%	18.81%	38.00%	31.48%	86.46%	100.00%	-
DPS	0.08	7.00	5.00	4.17	5.01	3.67	3.66	-47.10%
YoY %	-98.86%	40.00%	19.90%	-16.77%	36.51%	0.27%	-	-
Horiz. %	2.19%	191.26%	136.61%	113.93%	136.89%	100.27%	100.00%	-
NAPS	2.19	2.29	2.00	2.1662	2.5808	2.311	1.9581	1.88%
YoY %	-4.37%	14.50%	-7.67%	-16.06%	11.67%	18.02%	-	-
Horiz. %	111.84%	116.95%	102.14%	110.63%	131.80%	118.02%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Adjusted Per Share Value based on latest NOSH - 76,816
RPS	442.51	421.37	329.65	218.14	189.32	202.34	218.82	12.44%
YoY %	5.02%	27.82%	51.12%	15.22%	-6.43%	-7.53%	-	-
Horiz. %	202.23%	192.56%	150.65%	99.69%	86.52%	92.47%	100.00%	-
EPS	-20.55	13.51	7.56	15.28	10.55	34.10	33.50	-
YoY %	-252.11%	78.70%	-50.52%	44.83%	-69.06%	1.79%	-	-
Horiz. %	-61.34%	40.33%	22.57%	45.61%	31.49%	101.79%	100.00%	-
DPS	0.07	6.37	4.54	3.79	3.80	3.28	2.78	-45.84%
YoY %	-98.90%	40.31%	19.79%	-0.26%	15.85%	17.99%	-	-
Horiz. %	2.52%	229.14%	163.31%	136.33%	136.69%	117.99%	100.00%	-
NAPS	2.0007	2.0946	1.8194	1.9716	1.957	2.0628	1.4846	5.09%
YoY %	-4.48%	15.13%	-7.72%	0.75%	-5.13%	38.95%	-	-
Horiz. %	134.76%	141.09%	122.55%	132.80%	131.82%	138.95%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	31/10/02	31/10/01	-
Price	0.76	0.98	1.17	1.16	2.75	2.73	1.63	-
P/RPS	0.16	0.21	0.32	0.48	1.10	1.20	0.56	-18.83%
YoY %	-23.81%	-34.38%	-33.33%	-56.36%	-8.33%	114.29%	-	-
Horiz. %	28.57%	37.50%	57.14%	85.71%	196.43%	214.29%	100.00%	-
P/EPS	-3.38	6.64	14.08	6.91	19.77	7.15	3.69	-
YoY %	-150.90%	-52.84%	103.76%	-65.05%	176.50%	93.77%	-	-
Horiz. %	-91.60%	179.95%	381.57%	187.26%	535.77%	193.77%	100.00%	-
EY	-29.60	15.07	7.10	14.47	5.06	13.99	27.10	-
YoY %	-296.42%	112.25%	-50.93%	185.97%	-63.83%	-48.38%	-	-
Horiz. %	-109.23%	55.61%	26.20%	53.39%	18.67%	51.62%	100.00%	-
DY	0.10	7.14	4.27	3.59	1.82	1.35	2.25	-40.46%
YoY %	-98.60%	67.21%	18.94%	97.25%	34.81%	-40.00%	-	-
Horiz. %	4.44%	317.33%	189.78%	159.56%	80.89%	60.00%	100.00%	-
P/NAPS	0.35	0.43	0.59	0.54	1.07	1.18	0.83	-13.39%
YoY %	-18.60%	-27.12%	9.26%	-49.53%	-9.32%	42.17%	-	-
Horiz. %	42.17%	51.81%	71.08%	65.06%	128.92%	142.17%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Price Multiplier on Announcement Date
Date	17/12/07	21/12/06	22/12/05	23/12/04	18/12/03	19/12/02	09/01/02	-
Price	0.70	0.94	0.97	1.14	2.49	2.53	2.39	-
P/RPS	0.14	0.20	0.27	0.48	1.00	1.12	0.83	-25.65%
YoY %	-30.00%	-25.93%	-43.75%	-52.00%	-10.71%	34.94%	-	-
Horiz. %	16.87%	24.10%	32.53%	57.83%	120.48%	134.94%	100.00%	-
P/EPS	-3.11	6.36	11.67	6.79	17.90	6.62	5.41	-
YoY %	-148.90%	-45.50%	71.87%	-62.07%	170.39%	22.37%	-	-
Horiz. %	-57.49%	117.56%	215.71%	125.51%	330.87%	122.37%	100.00%	-
EY	-32.14	15.71	8.57	14.73	5.59	15.10	18.49	-
YoY %	-304.58%	83.31%	-41.82%	163.51%	-62.98%	-18.33%	-	-
Horiz. %	-173.82%	84.96%	46.35%	79.66%	30.23%	81.67%	100.00%	-
DY	0.11	7.45	5.15	3.65	2.01	1.45	1.53	-35.50%
YoY %	-98.52%	44.66%	41.10%	81.59%	38.62%	-5.23%	-	-
Horiz. %	7.19%	486.93%	336.60%	238.56%	131.37%	94.77%	100.00%	-
P/NAPS	0.32	0.41	0.49	0.53	0.96	1.09	1.22	-19.98%
YoY %	-21.95%	-16.33%	-7.55%	-44.79%	-11.93%	-10.66%	-	-
Horiz. %	26.23%	33.61%	40.16%	43.44%	78.69%	89.34%	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