[INGENIEU] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 57.03%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 325,528 352,608 368,000 315,071 320,242 308,196 316,760 1.83%
PBT 3,256 9,796 4,236 -4,103 -4,492 7,876 4,828 -23.07%
Tax -972 -1,752 -1,480 -195 -1,474 -1,956 -1,764 -32.76%
NP 2,284 8,044 2,756 -4,298 -5,966 5,920 3,064 -17.77%
-
NP to SH 4,069 10,722 4,816 -1,252 -2,913 5,888 3,736 5.85%
-
Tax Rate 29.85% 17.88% 34.94% - - 24.83% 36.54% -
Total Cost 323,244 344,564 365,244 319,369 326,209 302,276 313,696 2.01%
-
Net Worth 125,550 127,400 123,461 89,524 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 3,183 - - - 479 -
Div Payout % - - 66.10% - - - 12.85% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 125,550 127,400 123,461 89,524 0 0 0 -
NOSH 102,073 101,920 102,033 67,311 72,350 30,071 19,999 196.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.70% 2.28% 0.75% -1.36% -1.86% 1.92% 0.97% -
ROE 3.24% 8.42% 3.90% -1.40% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 318.92 345.96 360.66 468.08 442.62 1,024.88 1,583.80 -65.61%
EPS 3.99 10.52 4.72 -1.86 -4.03 19.58 18.68 -64.23%
DPS 0.00 0.00 3.12 0.00 0.00 0.00 2.40 -
NAPS 1.23 1.25 1.21 1.33 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,191
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.46 23.25 24.26 20.77 21.12 20.32 20.89 1.80%
EPS 0.27 0.71 0.32 -0.08 -0.19 0.39 0.25 5.25%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.03 -
NAPS 0.0828 0.084 0.0814 0.059 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 - - -
Price 0.425 0.50 0.51 0.51 0.57 0.00 0.00 -
P/RPS 0.13 0.14 0.14 0.11 0.13 0.00 0.00 -
P/EPS 10.66 4.75 10.81 -27.42 -14.16 0.00 0.00 -
EY 9.38 21.04 9.25 -3.65 -7.06 0.00 0.00 -
DY 0.00 0.00 6.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.42 0.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 26/05/11 28/02/11 30/11/10 26/08/10 - -
Price 0.41 0.46 0.51 0.49 0.54 0.58 0.00 -
P/RPS 0.13 0.13 0.14 0.10 0.12 0.06 0.00 -
P/EPS 10.28 4.37 10.81 -26.34 -13.41 2.96 0.00 -
EY 9.72 22.87 9.25 -3.80 -7.46 33.76 0.00 -
DY 0.00 0.00 6.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.42 0.37 0.00 0.00 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