[INGRESS] QoQ Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 132.98%
YoY- -14.75%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 375,980 180,414 650,622 487,833 329,364 151,676 569,551 -24.24%
PBT 21,024 15,278 19,576 15,121 7,005 1,527 -42,436 -
Tax -2,868 -1,454 -1,032 -3,073 -1,411 -656 -800 134.78%
NP 18,156 13,824 18,544 12,048 5,594 871 -43,236 -
-
NP to SH 12,940 10,470 10,811 8,238 3,536 587 -40,808 -
-
Tax Rate 13.64% 9.52% 5.27% 20.32% 20.14% 42.96% - -
Total Cost 357,824 166,590 632,078 475,785 323,770 150,805 612,787 -30.20%
-
Net Worth 148,022 147,041 140,435 117,172 102,897 109,204 108,908 22.76%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 148,022 147,041 140,435 117,172 102,897 109,204 108,908 22.76%
NOSH 76,795 76,985 76,732 76,990 76,869 73,374 76,836 -0.03%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 4.83% 7.66% 2.85% 2.47% 1.70% 0.57% -7.59% -
ROE 8.74% 7.12% 7.70% 7.03% 3.44% 0.54% -37.47% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 489.59 234.35 847.91 633.63 428.47 206.71 741.25 -24.21%
EPS 16.85 13.60 14.08 10.70 4.60 0.80 -53.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9275 1.91 1.8302 1.5219 1.3386 1.4883 1.4174 22.81%
Adjusted Per Share Value based on latest NOSH - 77,049
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 445.49 213.77 770.91 578.03 390.26 179.72 674.85 -24.24%
EPS 15.33 12.41 12.81 9.76 4.19 0.70 -48.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7539 1.7423 1.664 1.3884 1.2192 1.2939 1.2904 22.77%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.76 0.62 0.67 0.76 0.32 0.16 0.26 -
P/RPS 0.16 0.26 0.08 0.12 0.07 0.08 0.04 152.62%
P/EPS 4.51 4.56 4.76 7.10 6.96 20.00 -0.49 -
EY 22.17 21.94 21.03 14.08 14.37 5.00 -204.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.37 0.50 0.24 0.11 0.18 67.67%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 27/09/10 22/06/10 24/03/10 15/12/09 04/09/09 30/06/09 30/03/09 -
Price 0.92 0.57 0.62 0.65 0.34 0.19 0.22 -
P/RPS 0.19 0.24 0.07 0.10 0.08 0.09 0.03 243.47%
P/EPS 5.46 4.19 4.40 6.07 7.39 23.75 -0.41 -
EY 18.32 23.86 22.72 16.46 13.53 4.21 -241.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.30 0.34 0.43 0.25 0.13 0.16 108.42%

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