[INGRESS] YoY Annualized Quarter Result on 31-Jan-2007 [#4]

Announcement Date
26-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- -177.23%
YoY- -173.34%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 650,622 569,551 398,863 358,776 287,203 213,160 155,459 26.91%
PBT 19,576 -42,436 -14,191 1,221 10,295 14,438 18,443 0.99%
Tax -1,032 -800 4,374 -3,879 3,077 595 -6,762 -26.87%
NP 18,544 -43,236 -9,817 -2,658 13,372 15,033 11,681 7.99%
-
NP to SH 10,811 -40,808 -11,344 -5,861 7,992 15,033 11,681 -1.28%
-
Tax Rate 5.27% - - 317.69% -29.89% -4.12% 36.66% -
Total Cost 632,078 612,787 408,680 361,434 273,831 198,127 143,778 27.96%
-
Net Worth 140,435 108,908 158,415 175,278 161,238 172,583 163,222 -2.47%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - 5,311 5,374 3,840 3,200 -
Div Payout % - - - 0.00% 67.25% 25.55% 27.40% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 140,435 108,908 158,415 175,278 161,238 172,583 163,222 -2.47%
NOSH 76,732 76,836 76,629 75,878 76,780 76,816 64,008 3.06%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 2.85% -7.59% -2.46% -0.74% 4.66% 7.05% 7.51% -
ROE 7.70% -37.47% -7.16% -3.34% 4.96% 8.71% 7.16% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 847.91 741.25 520.51 472.83 374.06 277.49 242.87 23.14%
EPS 14.08 -53.10 -14.80 -7.60 10.40 19.57 18.25 -4.22%
DPS 0.00 0.00 0.00 7.00 7.00 5.00 5.00 -
NAPS 1.8302 1.4174 2.0673 2.31 2.10 2.2467 2.55 -5.37%
Adjusted Per Share Value based on latest NOSH - 76,565
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 770.91 674.85 472.61 425.11 340.30 252.57 184.20 26.91%
EPS 12.81 -48.35 -13.44 -6.94 9.47 17.81 13.84 -1.27%
DPS 0.00 0.00 0.00 6.29 6.37 4.55 3.79 -
NAPS 1.664 1.2904 1.877 2.0768 1.9105 2.0449 1.934 -2.47%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.67 0.26 0.63 1.05 0.94 1.27 2.38 -
P/RPS 0.08 0.04 0.12 0.22 0.25 0.46 0.98 -34.11%
P/EPS 4.76 -0.49 -4.26 -13.59 9.03 6.49 13.04 -15.44%
EY 21.03 -204.27 -23.50 -7.36 11.07 15.41 7.67 18.28%
DY 0.00 0.00 0.00 6.67 7.45 3.94 2.10 -
P/NAPS 0.37 0.18 0.30 0.45 0.45 0.57 0.93 -14.22%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 24/03/10 30/03/09 27/03/08 26/03/07 14/04/06 23/03/05 26/03/04 -
Price 0.62 0.22 0.60 1.02 1.09 1.16 2.23 -
P/RPS 0.07 0.03 0.12 0.22 0.29 0.42 0.92 -34.87%
P/EPS 4.40 -0.41 -4.05 -13.21 10.47 5.93 12.22 -15.64%
EY 22.72 -241.41 -24.67 -7.57 9.55 16.87 8.18 18.54%
DY 0.00 0.00 0.00 6.86 6.42 4.31 2.24 -
P/NAPS 0.34 0.16 0.29 0.44 0.52 0.52 0.87 -14.48%

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