[INGRESS] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -55.17%
YoY- -33.71%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 658,737 516,010 353,140 175,067 732,697 572,095 375,980 45.18%
PBT 27,326 26,090 15,936 10,574 29,063 27,131 21,024 19.04%
Tax 1,979 -1,331 -796 -168 -1,272 -3,632 -2,868 -
NP 29,305 24,759 15,140 10,406 27,791 23,499 18,156 37.47%
-
NP to SH 22,149 17,426 10,692 6,941 15,484 15,030 12,940 42.95%
-
Tax Rate -7.24% 5.10% 4.99% 1.59% 4.38% 13.39% 13.64% -
Total Cost 629,432 491,251 338,000 164,661 704,906 548,596 357,824 45.57%
-
Net Worth 179,266 170,665 164,489 160,267 149,759 153,087 148,022 13.57%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 179,266 170,665 164,489 160,267 149,759 153,087 148,022 13.57%
NOSH 76,777 76,800 76,810 77,122 76,799 76,801 76,795 -0.01%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 4.45% 4.80% 4.29% 5.94% 3.79% 4.11% 4.83% -
ROE 12.36% 10.21% 6.50% 4.33% 10.34% 9.82% 8.74% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 857.99 671.88 459.76 227.00 954.04 744.90 489.59 45.20%
EPS 28.84 22.69 13.92 9.00 20.20 19.57 16.85 42.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3349 2.2222 2.1415 2.0781 1.95 1.9933 1.9275 13.59%
Adjusted Per Share Value based on latest NOSH - 77,122
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 780.53 611.41 418.43 207.43 868.16 677.87 445.49 45.18%
EPS 26.24 20.65 12.67 8.22 18.35 17.81 15.33 42.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1241 2.0222 1.949 1.899 1.7745 1.8139 1.7539 13.57%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.86 0.78 0.92 0.79 0.78 0.80 0.76 -
P/RPS 0.10 0.12 0.20 0.35 0.08 0.11 0.16 -26.83%
P/EPS 2.98 3.44 6.61 8.78 3.87 4.09 4.51 -24.08%
EY 33.54 29.09 15.13 11.39 25.85 24.46 22.17 31.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.43 0.38 0.40 0.40 0.39 -3.43%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 20/03/12 20/12/11 27/09/11 28/06/11 23/03/11 21/12/10 27/09/10 -
Price 0.97 0.70 0.78 0.78 0.73 0.75 0.92 -
P/RPS 0.11 0.10 0.17 0.34 0.08 0.10 0.19 -30.46%
P/EPS 3.36 3.09 5.60 8.67 3.62 3.83 5.46 -27.58%
EY 29.74 32.41 17.85 11.54 27.62 26.09 18.32 38.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.36 0.38 0.37 0.38 0.48 -8.49%

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