[INGRESS] QoQ Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
23-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -26.77%
YoY- 55.66%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 287,203 277,054 259,550 258,736 213,160 190,322 171,232 41.03%
PBT 10,295 10,913 3,652 18,192 14,438 17,832 11,096 -4.85%
Tax 3,077 -2,441 -2,230 -2,068 595 -3,249 -4,954 -
NP 13,372 8,472 1,422 16,124 15,033 14,582 6,142 67.74%
-
NP to SH 7,992 3,044 -1,814 11,008 15,033 14,582 6,142 19.13%
-
Tax Rate -29.89% 22.37% 61.06% 11.37% -4.12% 18.22% 44.65% -
Total Cost 273,831 268,582 258,128 242,612 198,127 175,740 165,090 39.99%
-
Net Worth 161,238 153,538 153,526 153,563 172,583 166,374 158,217 1.26%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 5,374 5,117 7,676 - 3,840 - - -
Div Payout % 67.25% 168.13% 0.00% - 25.55% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 161,238 153,538 153,526 153,563 172,583 166,374 158,217 1.26%
NOSH 76,780 76,769 76,763 76,781 76,816 76,804 76,775 0.00%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 4.66% 3.06% 0.55% 6.23% 7.05% 7.66% 3.59% -
ROE 4.96% 1.98% -1.18% 7.17% 8.71% 8.76% 3.88% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 374.06 360.89 338.12 336.98 277.49 247.80 223.03 41.02%
EPS 10.40 4.00 -2.40 14.32 19.57 18.99 8.00 19.05%
DPS 7.00 6.67 10.00 0.00 5.00 0.00 0.00 -
NAPS 2.10 2.00 2.00 2.00 2.2467 2.1662 2.0608 1.26%
Adjusted Per Share Value based on latest NOSH - 76,781
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 340.30 328.28 307.54 306.57 252.57 225.51 202.89 41.03%
EPS 9.47 3.61 -2.15 13.04 17.81 17.28 7.28 19.10%
DPS 6.37 6.06 9.10 0.00 4.55 0.00 0.00 -
NAPS 1.9105 1.8193 1.8191 1.8196 2.0449 1.9713 1.8747 1.26%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.94 1.17 1.21 1.17 1.27 1.16 1.35 -
P/RPS 0.25 0.32 0.36 0.35 0.46 0.47 0.61 -44.73%
P/EPS 9.03 29.51 -51.20 8.16 6.49 6.11 16.88 -34.02%
EY 11.07 3.39 -1.95 12.25 15.41 16.37 5.93 51.43%
DY 7.45 5.70 8.26 0.00 3.94 0.00 0.00 -
P/NAPS 0.45 0.59 0.61 0.59 0.57 0.54 0.66 -22.47%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 14/04/06 22/12/05 27/09/05 23/06/05 23/03/05 23/12/04 27/09/04 -
Price 1.09 0.97 1.18 1.18 1.16 1.14 1.20 -
P/RPS 0.29 0.27 0.35 0.35 0.42 0.46 0.54 -33.85%
P/EPS 10.47 24.46 -49.93 8.23 5.93 6.00 15.00 -21.26%
EY 9.55 4.09 -2.00 12.15 16.87 16.65 6.67 26.95%
DY 6.42 6.87 8.47 0.00 4.31 0.00 0.00 -
P/NAPS 0.52 0.49 0.59 0.59 0.52 0.53 0.58 -7.00%

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