[INGRESS] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
20-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -68.08%
YoY- -9.1%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 196,936 859,227 626,850 415,330 191,414 658,737 516,010 -47.41%
PBT 9,966 33,153 26,178 14,968 10,282 27,326 26,090 -47.38%
Tax -949 -3,765 -3,056 -1,691 -1,279 1,979 -1,331 -20.20%
NP 9,017 29,388 23,122 13,277 9,003 29,305 24,759 -49.03%
-
NP to SH 6,431 20,148 17,734 11,017 7,075 22,149 17,426 -48.58%
-
Tax Rate 9.52% 11.36% 11.67% 11.30% 12.44% -7.24% 5.10% -
Total Cost 187,919 829,839 603,728 402,053 182,411 629,432 491,251 -47.33%
-
Net Worth 236,360 233,411 226,768 198,348 197,137 179,266 170,665 24.27%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 33 33 33 33 - - -
Div Payout % - 0.17% 0.19% 0.31% 0.48% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 236,360 233,411 226,768 198,348 197,137 179,266 170,665 24.27%
NOSH 84,396 84,407 84,407 84,421 84,427 76,777 76,800 6.49%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.58% 3.42% 3.69% 3.20% 4.70% 4.45% 4.80% -
ROE 2.72% 8.63% 7.82% 5.55% 3.59% 12.36% 10.21% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 233.35 1,017.95 742.65 491.97 226.72 857.99 671.88 -50.62%
EPS 7.62 23.87 21.01 13.05 8.38 28.84 22.69 -51.71%
DPS 0.00 0.04 0.04 0.04 0.04 0.00 0.00 -
NAPS 2.8006 2.7653 2.6866 2.3495 2.335 2.3349 2.2222 16.69%
Adjusted Per Share Value based on latest NOSH - 84,396
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 233.35 1,018.09 742.75 492.12 226.80 780.53 611.41 -47.41%
EPS 7.62 23.87 21.01 13.05 8.38 26.24 20.65 -48.58%
DPS 0.00 0.04 0.04 0.04 0.04 0.00 0.00 -
NAPS 2.8006 2.7657 2.687 2.3502 2.3359 2.1241 2.0222 24.27%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.76 1.20 1.16 1.40 1.04 0.86 0.78 -
P/RPS 0.75 0.12 0.16 0.28 0.46 0.10 0.12 239.68%
P/EPS 23.10 5.03 5.52 10.73 12.41 2.98 3.44 256.34%
EY 4.33 19.89 18.11 9.32 8.06 33.54 29.09 -71.94%
DY 0.00 0.03 0.03 0.03 0.04 0.00 0.00 -
P/NAPS 0.63 0.43 0.43 0.60 0.45 0.37 0.35 48.02%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 26/03/13 18/12/12 26/09/12 27/06/12 20/03/12 20/12/11 -
Price 1.83 1.40 1.19 1.17 1.21 0.97 0.70 -
P/RPS 0.78 0.14 0.16 0.24 0.53 0.11 0.10 293.79%
P/EPS 24.02 5.87 5.66 8.97 14.44 3.36 3.09 292.90%
EY 4.16 17.05 17.66 11.15 6.93 29.74 32.41 -74.58%
DY 0.00 0.03 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 0.65 0.51 0.44 0.50 0.52 0.42 0.32 60.45%

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