[INGRESS] YoY TTM Result on 31-Oct-2006 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 38.01%
YoY- 78.73%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 634,188 531,138 373,459 355,624 278,209 184,100 159,779 25.80%
PBT -46,981 12,458 -19,379 15,697 9,322 17,756 19,728 -
Tax 413 -1,924 1,078 1,964 1,128 -4,861 -10,826 -
NP -46,568 10,534 -18,301 17,661 10,450 12,895 8,902 -
-
NP to SH -42,263 4,108 -17,344 11,401 6,379 12,895 8,902 -
-
Tax Rate - 15.44% - -12.51% -12.10% 27.38% 54.88% -
Total Cost 680,756 520,604 391,760 337,963 267,759 171,205 150,877 28.51%
-
Net Worth 117,261 167,649 168,849 176,776 153,553 166,399 165,164 -5.54%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - 61 5,378 3,835 3,200 3,206 -
Div Payout % - - 0.00% 47.18% 60.13% 24.82% 36.02% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 117,261 167,649 168,849 176,776 153,553 166,399 165,164 -5.54%
NOSH 77,049 76,499 77,100 77,195 76,776 76,816 63,997 3.13%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin -7.34% 1.98% -4.90% 4.97% 3.76% 7.00% 5.57% -
ROE -36.04% 2.45% -10.27% 6.45% 4.15% 7.75% 5.39% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 823.10 694.30 484.38 460.68 362.36 239.66 249.66 21.97%
EPS -54.85 5.37 -22.50 14.77 8.31 16.79 13.91 -
DPS 0.00 0.00 0.08 7.00 5.00 4.17 5.01 -
NAPS 1.5219 2.1915 2.19 2.29 2.00 2.1662 2.5808 -8.41%
Adjusted Per Share Value based on latest NOSH - 77,195
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 751.44 629.34 442.51 421.37 329.65 218.14 189.32 25.80%
EPS -50.08 4.87 -20.55 13.51 7.56 15.28 10.55 -
DPS 0.00 0.00 0.07 6.37 4.54 3.79 3.80 -
NAPS 1.3894 1.9865 2.0007 2.0946 1.8194 1.9716 1.957 -5.54%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.76 0.28 0.76 0.98 1.17 1.16 2.75 -
P/RPS 0.09 0.04 0.16 0.21 0.32 0.48 1.10 -34.08%
P/EPS -1.39 5.21 -3.38 6.64 14.08 6.91 19.77 -
EY -72.17 19.18 -29.60 15.07 7.10 14.47 5.06 -
DY 0.00 0.00 0.10 7.14 4.27 3.59 1.82 -
P/NAPS 0.50 0.13 0.35 0.43 0.59 0.54 1.07 -11.89%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 24/12/08 17/12/07 21/12/06 22/12/05 23/12/04 18/12/03 -
Price 0.65 0.23 0.70 0.94 0.97 1.14 2.49 -
P/RPS 0.08 0.03 0.14 0.20 0.27 0.48 1.00 -34.33%
P/EPS -1.19 4.28 -3.11 6.36 11.67 6.79 17.90 -
EY -84.39 23.35 -32.14 15.71 8.57 14.73 5.59 -
DY 0.00 0.00 0.11 7.45 5.15 3.65 2.01 -
P/NAPS 0.43 0.10 0.32 0.41 0.49 0.53 0.96 -12.51%

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