[INGRESS] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
20-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 27.68%
YoY- -9.1%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 787,744 765,656 700,268 721,656 606,704 447,620 271,928 19.37%
PBT 39,864 41,128 42,296 61,112 6,108 26,248 -6,448 -
Tax -3,796 -5,116 -672 -5,816 -2,624 -4,608 2,744 -
NP 36,068 36,012 41,624 55,296 3,484 21,640 -3,704 -
-
NP to SH 25,724 28,300 27,764 41,880 2,348 14,172 -1,744 -
-
Tax Rate 9.52% 12.44% 1.59% 9.52% 42.96% 17.56% - -
Total Cost 751,676 729,644 658,644 666,360 603,220 425,980 275,632 18.18%
-
Net Worth 236,360 197,137 160,267 147,041 109,204 161,229 150,419 7.81%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - 135 - - - - - -
Div Payout % - 0.48% - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 236,360 197,137 160,267 147,041 109,204 161,229 150,419 7.81%
NOSH 84,396 84,427 77,122 76,985 73,374 77,021 72,666 2.52%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 4.58% 4.70% 5.94% 7.66% 0.57% 4.83% -1.36% -
ROE 10.88% 14.36% 17.32% 28.48% 2.15% 8.79% -1.16% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 933.39 906.88 908.00 937.39 826.85 581.16 374.21 16.43%
EPS 30.48 33.52 36.00 54.40 3.20 18.40 -2.40 -
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8006 2.335 2.0781 1.91 1.4883 2.0933 2.07 5.16%
Adjusted Per Share Value based on latest NOSH - 84,396
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 933.39 907.21 829.74 855.08 718.87 530.38 322.20 19.37%
EPS 30.48 33.53 32.90 49.62 2.78 16.79 -2.07 -
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8006 2.3359 1.899 1.7423 1.2939 1.9104 1.7823 7.81%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 1.76 1.04 0.79 0.62 0.16 0.60 0.94 -
P/RPS 0.19 0.11 0.09 0.07 0.02 0.10 0.25 -4.46%
P/EPS 5.77 3.10 2.19 1.14 5.00 3.26 -39.17 -
EY 17.32 32.23 45.57 87.74 20.00 30.67 -2.55 -
DY 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.45 0.38 0.32 0.11 0.29 0.45 5.76%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 20/06/13 27/06/12 28/06/11 22/06/10 30/06/09 19/06/08 21/06/07 -
Price 1.83 1.21 0.78 0.57 0.19 0.43 0.94 -
P/RPS 0.20 0.13 0.09 0.06 0.02 0.07 0.25 -3.64%
P/EPS 6.00 3.61 2.17 1.05 5.94 2.34 -39.17 -
EY 16.66 27.70 46.15 95.44 16.84 42.79 -2.55 -
DY 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.38 0.30 0.13 0.21 0.45 6.31%

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