[INGRESS] QoQ Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
14-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 162.55%
YoY- -46.84%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 368,282 307,652 294,868 287,203 277,054 259,550 258,736 26.45%
PBT 18,116 9,988 25,220 10,295 10,913 3,652 18,192 -0.27%
Tax -3,925 -5,634 -3,336 3,077 -2,441 -2,230 -2,068 53.11%
NP 14,190 4,354 21,884 13,372 8,472 1,422 16,124 -8.14%
-
NP to SH 7,589 -1,276 13,408 7,992 3,044 -1,814 11,008 -21.90%
-
Tax Rate 21.67% 56.41% 13.23% -29.89% 22.37% 61.06% 11.37% -
Total Cost 354,092 303,298 272,984 273,831 268,582 258,128 242,612 28.57%
-
Net Worth 175,955 160,815 167,599 161,238 153,538 153,526 153,563 9.47%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 4,097 6,039 - 5,374 5,117 7,676 - -
Div Payout % 54.00% 0.00% - 67.25% 168.13% 0.00% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 175,955 160,815 167,599 161,238 153,538 153,526 153,563 9.47%
NOSH 76,836 75,499 76,880 76,780 76,769 76,763 76,781 0.04%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 3.85% 1.42% 7.42% 4.66% 3.06% 0.55% 6.23% -
ROE 4.31% -0.79% 8.00% 4.96% 1.98% -1.18% 7.17% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 479.31 407.49 383.54 374.06 360.89 338.12 336.98 26.39%
EPS 9.87 -1.60 17.60 10.40 4.00 -2.40 14.32 -21.91%
DPS 5.33 8.00 0.00 7.00 6.67 10.00 0.00 -
NAPS 2.29 2.13 2.18 2.10 2.00 2.00 2.00 9.41%
Adjusted Per Share Value based on latest NOSH - 76,795
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 436.37 364.53 349.38 340.30 328.28 307.54 306.57 26.45%
EPS 8.99 -1.51 15.89 9.47 3.61 -2.15 13.04 -21.90%
DPS 4.86 7.16 0.00 6.37 6.06 9.10 0.00 -
NAPS 2.0849 1.9055 1.9859 1.9105 1.8193 1.8191 1.8196 9.47%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.98 1.12 1.13 0.94 1.17 1.21 1.17 -
P/RPS 0.20 0.27 0.29 0.25 0.32 0.36 0.35 -31.06%
P/EPS 9.92 -66.27 6.48 9.03 29.51 -51.20 8.16 13.86%
EY 10.08 -1.51 15.43 11.07 3.39 -1.95 12.25 -12.15%
DY 5.44 7.14 0.00 7.45 5.70 8.26 0.00 -
P/NAPS 0.43 0.53 0.52 0.45 0.59 0.61 0.59 -18.96%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 21/12/06 29/09/06 18/07/06 14/04/06 22/12/05 27/09/05 23/06/05 -
Price 0.94 1.03 1.16 1.09 0.97 1.18 1.18 -
P/RPS 0.20 0.25 0.30 0.29 0.27 0.35 0.35 -31.06%
P/EPS 9.52 -60.94 6.65 10.47 24.46 -49.93 8.23 10.16%
EY 10.51 -1.64 15.03 9.55 4.09 -2.00 12.15 -9.19%
DY 5.67 7.77 0.00 6.42 6.87 8.47 0.00 -
P/NAPS 0.41 0.48 0.53 0.52 0.49 0.59 0.59 -21.49%

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