[INGRESS] QoQ Quarter Result on 30-Apr-2007 [#1]

Announcement Date
21-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 96.23%
YoY- -113.01%
Quarter Report
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 107,967 119,214 103,699 67,982 82,564 122,386 80,109 21.94%
PBT -7,177 -425 -4,976 -1,612 -12,366 8,593 -1,311 209.65%
Tax 2,361 -54 1,381 686 -935 -127 -1,983 -
NP -4,816 -479 -3,595 -926 -13,301 8,466 -3,294 28.72%
-
NP to SH -5,553 -771 -4,584 -436 -11,553 6,330 -3,990 24.57%
-
Tax Rate - - - - - 1.48% - -
Total Cost 112,783 119,693 107,294 68,908 95,865 113,920 83,403 22.21%
-
Net Worth 162,721 168,849 171,136 150,419 160,787 176,776 163,719 -0.40%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - 3,056 - - - 3,074 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 162,721 168,849 171,136 150,419 160,787 176,776 163,719 -0.40%
NOSH 77,119 77,100 76,400 72,666 76,565 77,195 76,863 0.22%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin -4.46% -0.40% -3.47% -1.36% -16.11% 6.92% -4.11% -
ROE -3.41% -0.46% -2.68% -0.29% -7.19% 3.58% -2.44% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 140.00 154.62 135.73 93.55 107.83 158.54 104.22 21.67%
EPS -7.20 -1.00 -6.00 -0.60 -15.00 8.20 -5.20 24.15%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 2.11 2.19 2.24 2.07 2.10 2.29 2.13 -0.62%
Adjusted Per Share Value based on latest NOSH - 72,666
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 127.93 141.25 122.87 80.55 97.83 145.01 94.92 21.94%
EPS -6.58 -0.91 -5.43 -0.52 -13.69 7.50 -4.73 24.54%
DPS 0.00 0.00 3.62 0.00 0.00 0.00 3.64 -
NAPS 1.9281 2.0007 2.0278 1.7823 1.9051 2.0946 1.9399 -0.40%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.63 0.76 0.95 0.94 1.05 0.98 1.12 -
P/RPS 0.45 0.49 0.70 1.00 0.97 0.62 1.07 -43.77%
P/EPS -8.75 -76.00 -15.83 -156.67 -6.96 11.95 -21.58 -45.12%
EY -11.43 -1.32 -6.32 -0.64 -14.37 8.37 -4.63 82.35%
DY 0.00 0.00 4.21 0.00 0.00 0.00 3.57 -
P/NAPS 0.30 0.35 0.42 0.45 0.50 0.43 0.53 -31.50%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 17/12/07 20/09/07 21/06/07 26/03/07 21/12/06 29/09/06 -
Price 0.60 0.70 0.85 0.94 1.02 0.94 1.03 -
P/RPS 0.43 0.45 0.63 1.00 0.95 0.59 0.99 -42.55%
P/EPS -8.33 -70.00 -14.17 -156.67 -6.76 11.46 -19.84 -43.84%
EY -12.00 -1.43 -7.06 -0.64 -14.79 8.72 -5.04 78.02%
DY 0.00 0.00 4.71 0.00 0.00 0.00 3.88 -
P/NAPS 0.28 0.32 0.38 0.45 0.49 0.41 0.48 -30.11%

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