[INGENIEU] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[INGENIEU] INGENIEUR GUDANG BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 10.45%
YoY- 19.01%
Quarter Report
Latest QR
Upcoming QR
INGENIEU's Result
INGENIEU's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 251,902 249,453 251,907 237,712 231,420 240,949 260,004 -2.08%
PBT -18,709 -14,506 -20,816 -27,744 -30,162 -22,069 -27,615 -22.80%
Tax -645 -199 75 58 -233 -392 -1,709 -47.68%
NP -19,354 -14,705 -20,741 -27,686 -30,395 -22,461 -29,324 -24.13%
-
NP to SH -18,531 -14,694 -21,587 -26,729 -29,849 -22,116 -28,340 -24.60%
-
Tax Rate - - - - - - - -
Total Cost 271,256 264,158 272,648 265,398 261,815 263,410 289,328 -4.19%
-
Net Worth 48,558 65,552 0 63,443 64,794 76,362 82,893 -29.92%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 48,558 65,552 0 63,443 64,794 76,362 82,893 -29.92%
NOSH 122,007 121,844 104,255 103,835 102,037 101,952 101,960 12.67%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -7.68% -5.89% -8.23% -11.65% -13.13% -9.32% -11.28% -
ROE -38.16% -22.42% 0.00% -42.13% -46.07% -28.96% -34.19% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 206.46 204.73 241.63 228.93 226.80 236.33 255.01 -13.10%
EPS -15.19 -12.06 -20.71 -25.74 -29.25 -21.69 -27.80 -33.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.398 0.538 0.00 0.611 0.635 0.749 0.813 -37.80%
Adjusted Per Share Value based on latest NOSH - 103,835
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.61 16.45 16.61 15.67 15.26 15.89 17.14 -2.06%
EPS -1.22 -0.97 -1.42 -1.76 -1.97 -1.46 -1.87 -24.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.0432 0.00 0.0418 0.0427 0.0504 0.0547 -29.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.165 0.255 0.25 0.30 0.25 0.28 0.31 -
P/RPS 0.08 0.12 0.10 0.13 0.11 0.12 0.12 -23.62%
P/EPS -1.09 -2.11 -1.21 -1.17 -0.85 -1.29 -1.12 -1.78%
EY -92.05 -47.29 -82.82 -85.81 -117.01 -77.47 -89.66 1.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.00 0.49 0.39 0.37 0.38 5.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 14/08/14 29/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.17 0.215 0.26 0.255 0.245 0.25 0.27 -
P/RPS 0.08 0.11 0.11 0.11 0.11 0.11 0.11 -19.08%
P/EPS -1.12 -1.78 -1.26 -0.99 -0.84 -1.15 -0.97 10.03%
EY -89.34 -56.09 -79.64 -100.95 -119.40 -86.77 -102.95 -8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.00 0.42 0.39 0.33 0.33 19.24%

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