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

Stock

[INGRESS] INGRESS CORPORATION BHD

Announcement Date

21-Jun-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

30-Apr-2007 [#1]

Profit Trend

QoQ- -64.63%

YoY- -212.3%

Quarter Report

INGRESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
TTM Result
Revenue	398,862	373,459	376,631	353,041	358,776	355,624	311,254	17.92%
YoY %	6.80%	-0.84%	6.68%	-1.60%	0.89%	14.26%	-	-
Horiz. %	128.15%	119.99%	121.00%	113.43%	115.27%	114.26%	100.00%	-
PBT	-14,190	-19,379	-10,361	-6,696	1,221	15,697	13,463	-
YoY %	26.78%	-87.04%	-54.73%	-648.40%	-92.22%	16.59%	-	-
Horiz. %	-105.40%	-143.94%	-76.96%	-49.74%	9.07%	116.59%	100.00%	-
Tax	4,374	1,078	1,005	-2,359	-3,879	1,964	1,375	115.84%
YoY %	305.75%	7.26%	142.60%	39.19%	-297.51%	42.84%	-	-
Horiz. %	318.11%	78.40%	73.09%	-171.56%	-282.11%	142.84%	100.00%	-
NP	-9,816	-18,301	-9,356	-9,055	-2,658	17,661	14,838	-
YoY %	46.36%	-95.61%	-3.32%	-240.67%	-115.05%	19.03%	-	-
Horiz. %	-66.15%	-123.34%	-63.05%	-61.03%	-17.91%	119.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-11,344	-17,344	-10,243	-9,649	-5,861	11,401	8,261	-
YoY %	34.59%	-69.33%	-6.16%	-64.63%	-151.41%	38.01%	-	-
Horiz. %	-137.32%	-209.95%	-123.99%	-116.80%	-70.95%	138.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	317.69%	-12.51%	-10.21%	-
YoY %	-	-	-	-	2,639.49%	-22.53%	-	-
Horiz. %	-	-	-	-	-3,111.56%	122.53%	100.00%	-
Total Cost	408,678	391,760	385,987	362,096	361,434	337,963	296,416	23.80%
YoY %	4.32%	1.50%	6.60%	0.18%	6.94%	14.02%	-	-
Horiz. %	137.87%	132.17%	130.22%	122.16%	121.93%	114.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,721	168,849	171,136	150,419	160,787	176,776	163,719	-0.40%
YoY %	-3.63%	-1.34%	13.77%	-6.45%	-9.04%	7.98%	-	-
Horiz. %	99.39%	103.13%	104.53%	91.88%	98.21%	107.98%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	61	61	30	3,074	3,074	5,378	5,378	-94.91%
YoY %	0.00%	103.33%	-99.02%	0.00%	-42.84%	0.00%	-	-
Horiz. %	1.13%	1.13%	0.56%	57.16%	57.16%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	47.18%	65.11%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-27.54%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	72.46%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	162,721	168,849	171,136	150,419	160,787	176,776	163,719	-0.40%
YoY %	-3.63%	-1.34%	13.77%	-6.45%	-9.04%	7.98%	-	-
Horiz. %	99.39%	103.13%	104.53%	91.88%	98.21%	107.98%	100.00%	-
NOSH	77,119	77,100	76,400	72,666	76,565	77,195	76,863	0.22%
YoY %	0.02%	0.92%	5.14%	-5.09%	-0.82%	0.43%	-	-
Horiz. %	100.33%	100.31%	99.40%	94.54%	99.61%	100.43%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	-2.46%	-4.90%	-2.48%	-2.56%	-0.74%	4.97%	4.77%	-
YoY %	49.80%	-97.58%	3.12%	-245.95%	-114.89%	4.19%	-	-
Horiz. %	-51.57%	-102.73%	-51.99%	-53.67%	-15.51%	104.19%	100.00%	-
ROE	-6.97%	-10.27%	-5.99%	-6.41%	-3.65%	6.45%	5.05%	-
YoY %	32.13%	-71.45%	6.55%	-75.62%	-156.59%	27.72%	-	-
Horiz. %	-138.02%	-203.37%	-118.61%	-126.93%	-72.28%	127.72%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	517.20	484.38	492.97	485.84	468.59	460.68	404.94	17.66%
YoY %	6.78%	-1.74%	1.47%	3.68%	1.72%	13.77%	-	-
Horiz. %	127.72%	119.62%	121.74%	119.98%	115.72%	113.77%	100.00%	-
EPS	-14.71	-22.50	-13.41	-13.28	-7.65	14.77	10.75	-
YoY %	34.62%	-67.79%	-0.98%	-73.59%	-151.79%	37.40%	-	-
Horiz. %	-136.84%	-209.30%	-124.74%	-123.53%	-71.16%	137.40%	100.00%	-
DPS	0.08	0.08	0.04	4.23	4.00	7.00	7.00	-94.88%
YoY %	0.00%	100.00%	-99.05%	5.75%	-42.86%	0.00%	-	-
Horiz. %	1.14%	1.14%	0.57%	60.43%	57.14%	100.00%	100.00%	-
NAPS	2.11	2.19	2.24	2.07	2.10	2.29	2.13	-0.62%
YoY %	-3.65%	-2.23%	8.21%	-1.43%	-8.30%	7.51%	-	-
Horiz. %	99.06%	102.82%	105.16%	97.18%	98.59%	107.51%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 72,666
RPS	472.61	442.51	446.26	418.31	425.11	421.37	368.80	17.92%
YoY %	6.80%	-0.84%	6.68%	-1.60%	0.89%	14.25%	-	-
Horiz. %	128.15%	119.99%	121.00%	113.42%	115.27%	114.25%	100.00%	-
EPS	-13.44	-20.55	-12.14	-11.43	-6.94	13.51	9.79	-
YoY %	34.60%	-69.28%	-6.21%	-64.70%	-151.37%	38.00%	-	-
Horiz. %	-137.28%	-209.91%	-124.00%	-116.75%	-70.89%	138.00%	100.00%	-
DPS	0.07	0.07	0.04	3.64	3.64	6.37	6.37	-95.01%
YoY %	0.00%	75.00%	-98.90%	0.00%	-42.86%	0.00%	-	-
Horiz. %	1.10%	1.10%	0.63%	57.14%	57.14%	100.00%	100.00%	-
NAPS	1.9281	2.0007	2.0278	1.7823	1.9051	2.0946	1.9399	-0.40%
YoY %	-3.63%	-1.34%	13.77%	-6.45%	-9.05%	7.97%	-	-
Horiz. %	99.39%	103.13%	104.53%	91.88%	98.21%	107.97%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
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	0.12	0.16	0.19	0.19	0.22	0.21	0.28	-43.06%
YoY %	-25.00%	-15.79%	0.00%	-13.64%	4.76%	-25.00%	-	-
Horiz. %	42.86%	57.14%	67.86%	67.86%	78.57%	75.00%	100.00%	-
P/EPS	-4.28	-3.38	-7.09	-7.08	-13.72	6.64	10.42	-
YoY %	-26.63%	52.33%	-0.14%	48.40%	-306.63%	-36.28%	-	-
Horiz. %	-41.07%	-32.44%	-68.04%	-67.95%	-131.67%	63.72%	100.00%	-
EY	-23.35	-29.60	-14.11	-14.13	-7.29	15.07	9.60	-
YoY %	21.11%	-109.78%	0.14%	-93.83%	-148.37%	56.98%	-	-
Horiz. %	-243.23%	-308.33%	-146.98%	-147.19%	-75.94%	156.98%	100.00%	-
DY	0.13	0.10	0.04	4.50	3.81	7.14	6.25	-92.38%
YoY %	30.00%	150.00%	-99.11%	18.11%	-46.64%	14.24%	-	-
Horiz. %	2.08%	1.60%	0.64%	72.00%	60.96%	114.24%	100.00%	-
P/NAPS	0.30	0.35	0.42	0.45	0.50	0.43	0.53	-31.50%
YoY %	-14.29%	-16.67%	-6.67%	-10.00%	16.28%	-18.87%	-	-
Horiz. %	56.60%	66.04%	79.25%	84.91%	94.34%	81.13%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
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	0.12	0.14	0.17	0.19	0.22	0.20	0.25	-38.61%
YoY %	-14.29%	-17.65%	-10.53%	-13.64%	10.00%	-20.00%	-	-
Horiz. %	48.00%	56.00%	68.00%	76.00%	88.00%	80.00%	100.00%	-
P/EPS	-4.08	-3.11	-6.34	-7.08	-13.32	6.36	9.58	-
YoY %	-31.19%	50.95%	10.45%	46.85%	-309.43%	-33.61%	-	-
Horiz. %	-42.59%	-32.46%	-66.18%	-73.90%	-139.04%	66.39%	100.00%	-
EY	-24.52	-32.14	-15.77	-14.13	-7.50	15.71	10.43	-
YoY %	23.71%	-103.80%	-11.61%	-88.40%	-147.74%	50.62%	-	-
Horiz. %	-235.09%	-308.15%	-151.20%	-135.47%	-71.91%	150.62%	100.00%	-
DY	0.13	0.11	0.05	4.50	3.92	7.45	6.80	-92.79%
YoY %	18.18%	120.00%	-98.89%	14.80%	-47.38%	9.56%	-	-
Horiz. %	1.91%	1.62%	0.74%	66.18%	57.65%	109.56%	100.00%	-
P/NAPS	0.28	0.32	0.38	0.45	0.49	0.41	0.48	-30.11%
YoY %	-12.50%	-15.79%	-15.56%	-8.16%	19.51%	-14.58%	-	-
Horiz. %	58.33%	66.67%	79.17%	93.75%	102.08%	85.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos