[INGENIEU] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[INGENIEU] INGENIEUR GUDANG BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.2%
YoY- -1078.99%
Quarter Report
Latest QR
Upcoming QR
INGENIEU's Result
INGENIEU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 234,108 232,852 226,904 291,168 301,634 296,032 269,352 -8.91%
PBT -22,850 -21,932 -17,148 -26,383 -32,241 -24,932 -5,052 173.24%
Tax 40 -832 -1,396 -5,694 -1,416 -382 -668 -
NP -22,810 -22,764 -18,544 -32,077 -33,657 -25,314 -5,720 151.25%
-
NP to SH -22,574 -22,588 -18,544 -31,083 -32,446 -25,676 -5,368 160.30%
-
Tax Rate - - - - - - - -
Total Cost 256,918 255,616 245,448 323,245 335,291 321,346 275,072 -4.44%
-
Net Worth 76,393 82,945 87,727 104,391 99,135 110,739 121,999 -26.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 76,393 82,945 87,727 104,391 99,135 110,739 121,999 -26.78%
NOSH 101,993 102,023 101,890 115,222 101,990 101,969 101,666 0.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -9.74% -9.78% -8.17% -11.02% -11.16% -8.55% -2.12% -
ROE -29.55% -27.23% -21.14% -29.78% -32.73% -23.19% -4.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 229.53 228.23 222.69 252.70 295.75 290.31 264.94 -9.11%
EPS -22.13 -22.14 -18.20 -30.47 -31.81 -25.18 -5.28 159.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.749 0.813 0.861 0.906 0.972 1.086 1.20 -26.94%
Adjusted Per Share Value based on latest NOSH - 131,598
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.44 15.35 14.96 19.20 19.89 19.52 17.76 -8.90%
EPS -1.49 -1.49 -1.22 -2.05 -2.14 -1.69 -0.35 162.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0504 0.0547 0.0578 0.0688 0.0654 0.073 0.0804 -26.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.28 0.31 0.29 0.31 0.34 0.36 0.41 -
P/RPS 0.12 0.14 0.13 0.12 0.11 0.12 0.15 -13.81%
P/EPS -1.27 -1.40 -1.59 -1.15 -1.07 -1.43 -7.77 -70.07%
EY -79.05 -71.42 -62.76 -87.02 -93.57 -69.94 -12.88 234.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.34 0.34 0.35 0.33 0.34 5.79%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.25 0.27 0.32 0.31 0.32 0.33 0.38 -
P/RPS 0.11 0.12 0.14 0.12 0.11 0.11 0.14 -14.83%
P/EPS -1.13 -1.22 -1.76 -1.15 -1.01 -1.31 -7.20 -70.87%
EY -88.53 -82.00 -56.88 -87.02 -99.42 -76.30 -13.89 243.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.37 0.34 0.33 0.30 0.32 2.07%

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