[INGRESS] QoQ TTM Result on 31-Jul-2004 [#2]

Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -4.46%
YoY- -15.69%
Quarter Report
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 236,107 213,160 184,100 169,376 163,785 155,459 159,779 29.76%
PBT 15,742 14,438 17,756 16,885 17,796 18,443 19,728 -13.98%
Tax 1,554 595 -4,861 -6,845 -7,287 -6,762 -10,826 -
NP 17,296 15,033 12,895 10,040 10,509 11,681 8,902 55.76%
-
NP to SH 16,017 15,033 12,895 10,040 10,509 11,681 8,902 47.98%
-
Tax Rate -9.87% -4.12% 27.38% 40.54% 40.95% 36.66% 54.88% -
Total Cost 218,811 198,127 171,205 159,336 153,276 143,778 150,877 28.15%
-
Net Worth 153,563 172,654 166,399 157,954 163,463 128,012 165,164 -4.74%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 3,842 3,200 3,200 3,200 3,200 3,206 -
Div Payout % - 25.56% 24.82% 31.88% 30.45% 27.40% 36.02% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 153,563 172,654 166,399 157,954 163,463 128,012 165,164 -4.74%
NOSH 76,781 76,848 76,816 76,647 76,869 64,006 63,997 12.92%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 7.33% 7.05% 7.00% 5.93% 6.42% 7.51% 5.57% -
ROE 10.43% 8.71% 7.75% 6.36% 6.43% 9.12% 5.39% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 307.50 277.38 239.66 220.98 213.07 242.88 249.66 14.91%
EPS 20.86 19.56 16.79 13.10 13.67 18.25 13.91 31.04%
DPS 0.00 5.00 4.17 4.18 4.16 5.00 5.01 -
NAPS 2.00 2.2467 2.1662 2.0608 2.1265 2.00 2.5808 -15.64%
Adjusted Per Share Value based on latest NOSH - 76,647
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 279.76 252.57 218.14 200.69 194.07 184.20 189.32 29.76%
EPS 18.98 17.81 15.28 11.90 12.45 13.84 10.55 47.97%
DPS 0.00 4.55 3.79 3.79 3.79 3.79 3.80 -
NAPS 1.8196 2.0458 1.9716 1.8716 1.9369 1.5168 1.957 -4.74%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.17 1.27 1.16 1.35 1.37 2.38 2.75 -
P/RPS 0.38 0.46 0.48 0.61 0.64 0.98 1.10 -50.79%
P/EPS 5.61 6.49 6.91 10.31 10.02 13.04 19.77 -56.85%
EY 17.83 15.40 14.47 9.70 9.98 7.67 5.06 131.73%
DY 0.00 3.94 3.59 3.09 3.04 2.10 1.82 -
P/NAPS 0.59 0.57 0.54 0.66 0.64 1.19 1.07 -32.78%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 23/06/05 23/03/05 23/12/04 27/09/04 21/06/04 26/03/04 18/12/03 -
Price 1.18 1.16 1.14 1.20 1.22 2.23 2.49 -
P/RPS 0.38 0.42 0.48 0.54 0.57 0.92 1.00 -47.56%
P/EPS 5.66 5.93 6.79 9.16 8.92 12.22 17.90 -53.61%
EY 17.68 16.86 14.73 10.92 11.21 8.18 5.59 115.61%
DY 0.00 4.31 3.65 3.48 3.41 2.24 2.01 -
P/NAPS 0.59 0.52 0.53 0.58 0.57 1.12 0.96 -27.73%

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