[INGRESS] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
13-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 12.23%
YoY- -0.02%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 133,644 171,651 167,965 159,418 157,608 174,574 173,038 -15.86%
PBT 15,564 33,617 37,266 32,880 31,788 37,154 37,006 -43.95%
Tax -3,804 -15,062 -11,432 -10,164 -11,548 -11,053 -10,802 -50.22%
NP 11,760 18,555 25,834 22,716 20,240 26,101 26,204 -41.46%
-
NP to SH 15,564 18,555 29,681 22,716 20,240 26,101 26,204 -29.40%
-
Tax Rate 24.44% 44.80% 30.68% 30.91% 36.33% 29.75% 29.19% -
Total Cost 121,884 153,096 142,130 136,702 137,368 148,473 146,834 -11.70%
-
Net Worth 207,689 150,394 169,954 141,485 134,502 128,879 125,309 40.18%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 3,199 - - - 2,764 - -
Div Payout % - 17.25% - - - 10.59% - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 207,689 150,394 169,954 141,485 134,502 128,879 125,309 40.18%
NOSH 84,771 63,997 73,541 63,988 63,969 64,004 63,995 20.67%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 8.80% 10.81% 15.38% 14.25% 12.84% 14.95% 15.14% -
ROE 7.49% 12.34% 17.46% 16.06% 15.05% 20.25% 20.91% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 157.65 268.22 228.40 249.13 246.38 272.75 270.39 -30.27%
EPS 18.36 28.99 40.36 35.50 31.64 40.78 40.95 -41.50%
DPS 0.00 5.00 0.00 0.00 0.00 4.32 0.00 -
NAPS 2.45 2.35 2.311 2.2111 2.1026 2.0136 1.9581 16.16%
Adjusted Per Share Value based on latest NOSH - 64,004
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 158.35 203.39 199.02 188.89 186.75 206.85 205.03 -15.86%
EPS 18.44 21.99 35.17 26.92 23.98 30.93 31.05 -29.41%
DPS 0.00 3.79 0.00 0.00 0.00 3.28 0.00 -
NAPS 2.4609 1.782 2.0138 1.6764 1.5937 1.5271 1.4848 40.17%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 -
Price 2.46 2.82 2.73 2.98 2.99 2.18 1.63 -
P/RPS 1.56 1.05 1.20 1.20 1.21 0.80 0.60 89.41%
P/EPS 13.40 9.73 6.76 8.39 9.45 5.35 3.98 125.13%
EY 7.46 10.28 14.78 11.91 10.58 18.71 25.12 -55.58%
DY 0.00 1.77 0.00 0.00 0.00 1.98 0.00 -
P/NAPS 1.00 1.20 1.18 1.35 1.42 1.08 0.83 13.26%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 19/06/03 28/03/03 19/12/02 13/09/02 13/06/02 28/03/02 09/01/02 -
Price 2.47 2.51 2.53 2.90 2.99 2.57 2.39 -
P/RPS 1.57 0.94 1.11 1.16 1.21 0.94 0.88 47.25%
P/EPS 13.45 8.66 6.27 8.17 9.45 6.30 5.84 74.66%
EY 7.43 11.55 15.95 12.24 10.58 15.87 17.13 -42.78%
DY 0.00 1.99 0.00 0.00 0.00 1.68 0.00 -
P/NAPS 1.01 1.07 1.09 1.31 1.42 1.28 1.22 -11.86%

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