[INGRESS] QoQ Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -39.46%
YoY- -54.56%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 213,160 190,322 171,232 166,948 155,459 152,134 143,398 30.09%
PBT 14,438 17,832 11,096 12,976 18,443 18,748 14,212 1.05%
Tax 595 -3,249 -4,954 -5,904 -6,762 -5,784 -4,788 -
NP 15,033 14,582 6,142 7,072 11,681 12,964 9,424 36.33%
-
NP to SH 15,033 14,582 6,142 7,072 11,681 12,964 9,424 36.33%
-
Tax Rate -4.12% 18.22% 44.65% 45.50% 36.66% 30.85% 33.69% -
Total Cost 198,127 175,740 165,090 159,876 143,778 139,170 133,974 29.64%
-
Net Worth 172,583 166,374 158,217 163,463 163,222 165,194 156,059 6.90%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 3,840 - - - 3,200 - - -
Div Payout % 25.55% - - - 27.40% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 172,583 166,374 158,217 163,463 163,222 165,194 156,059 6.90%
NOSH 76,816 76,804 76,775 76,869 64,008 64,009 64,021 12.85%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 7.05% 7.66% 3.59% 4.24% 7.51% 8.52% 6.57% -
ROE 8.71% 8.76% 3.88% 4.33% 7.16% 7.85% 6.04% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 277.49 247.80 223.03 217.18 242.87 237.68 223.98 15.27%
EPS 19.57 18.99 8.00 9.20 18.25 20.25 14.72 20.80%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.2467 2.1662 2.0608 2.1265 2.55 2.5808 2.4376 -5.26%
Adjusted Per Share Value based on latest NOSH - 76,869
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 252.57 225.51 202.89 197.81 184.20 180.26 169.91 30.09%
EPS 17.81 17.28 7.28 8.38 13.84 15.36 11.17 36.28%
DPS 4.55 0.00 0.00 0.00 3.79 0.00 0.00 -
NAPS 2.0449 1.9713 1.8747 1.9369 1.934 1.9574 1.8491 6.90%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.27 1.16 1.35 1.37 2.38 2.75 2.49 -
P/RPS 0.46 0.47 0.61 0.63 0.98 1.16 1.11 -44.26%
P/EPS 6.49 6.11 16.88 14.89 13.04 13.58 16.92 -47.05%
EY 15.41 16.37 5.93 6.72 7.67 7.36 5.91 88.89%
DY 3.94 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 0.57 0.54 0.66 0.64 0.93 1.07 1.02 -32.03%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 23/12/04 27/09/04 21/06/04 26/03/04 18/12/03 19/09/03 -
Price 1.16 1.14 1.20 1.22 2.23 2.49 2.58 -
P/RPS 0.42 0.46 0.54 0.56 0.92 1.05 1.15 -48.75%
P/EPS 5.93 6.00 15.00 13.26 12.22 12.29 17.53 -51.29%
EY 16.87 16.65 6.67 7.54 8.18 8.13 5.71 105.22%
DY 4.31 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 0.52 0.53 0.58 0.57 0.87 0.96 1.06 -37.66%

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