[INGENIEU] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[INGENIEU] INGENIEUR GUDANG BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 40.34%
YoY- -245.45%
Quarter Report
Latest QR
Upcoming QR
INGENIEU's Result
INGENIEU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 227,608 234,108 232,852 226,904 291,168 301,634 296,032 -16.03%
PBT -29,389 -22,850 -21,932 -17,148 -26,383 -32,241 -24,932 11.55%
Tax -558 40 -832 -1,396 -5,694 -1,416 -382 28.65%
NP -29,947 -22,810 -22,764 -18,544 -32,077 -33,657 -25,314 11.82%
-
NP to SH -29,315 -22,574 -22,588 -18,544 -31,083 -32,446 -25,676 9.21%
-
Tax Rate - - - - - - - -
Total Cost 257,555 256,918 255,616 245,448 323,245 335,291 321,346 -13.68%
-
Net Worth 63,849 76,393 82,945 87,727 104,391 99,135 110,739 -30.65%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 63,849 76,393 82,945 87,727 104,391 99,135 110,739 -30.65%
NOSH 101,996 101,993 102,023 101,890 115,222 101,990 101,969 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -13.16% -9.74% -9.78% -8.17% -11.02% -11.16% -8.55% -
ROE -45.91% -29.55% -27.23% -21.14% -29.78% -32.73% -23.19% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 223.15 229.53 228.23 222.69 252.70 295.75 290.31 -16.04%
EPS -28.74 -22.13 -22.14 -18.20 -30.47 -31.81 -25.18 9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.626 0.749 0.813 0.861 0.906 0.972 1.086 -30.66%
Adjusted Per Share Value based on latest NOSH - 101,890
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.01 15.44 15.35 14.96 19.20 19.89 19.52 -16.02%
EPS -1.93 -1.49 -1.49 -1.22 -2.05 -2.14 -1.69 9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0504 0.0547 0.0578 0.0688 0.0654 0.073 -30.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.25 0.28 0.31 0.29 0.31 0.34 0.36 -
P/RPS 0.11 0.12 0.14 0.13 0.12 0.11 0.12 -5.62%
P/EPS -0.87 -1.27 -1.40 -1.59 -1.15 -1.07 -1.43 -28.13%
EY -114.96 -79.05 -71.42 -62.76 -87.02 -93.57 -69.94 39.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.38 0.34 0.34 0.35 0.33 13.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.245 0.25 0.27 0.32 0.31 0.32 0.33 -
P/RPS 0.11 0.11 0.12 0.14 0.12 0.11 0.11 0.00%
P/EPS -0.85 -1.13 -1.22 -1.76 -1.15 -1.01 -1.31 -24.99%
EY -117.31 -88.53 -82.00 -56.88 -87.02 -99.42 -76.30 33.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.33 0.37 0.34 0.33 0.30 19.05%

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