[INGRESS] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -13.15%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 343,362 307,652 259,550 171,232 143,398 159,418 166,730 12.78%
PBT -13,176 9,988 3,652 11,096 14,212 32,880 32,832 -
Tax 4,134 -5,634 -2,230 -4,954 -4,788 -10,164 -10,112 -
NP -9,042 4,354 1,422 6,142 9,424 22,716 22,720 -
-
NP to SH -10,040 -1,276 -1,814 6,142 9,424 22,716 22,720 -
-
Tax Rate - 56.41% 61.06% 44.65% 33.69% 30.91% 30.80% -
Total Cost 352,404 303,298 258,128 165,090 133,974 136,702 144,010 16.07%
-
Net Worth 172,996 160,815 153,526 158,217 156,059 141,485 116,396 6.82%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 6,178 6,039 7,676 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 172,996 160,815 153,526 158,217 156,059 141,485 116,396 6.82%
NOSH 77,230 75,499 76,763 76,775 64,021 63,988 64,000 3.17%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin -2.63% 1.42% 0.55% 3.59% 6.57% 14.25% 13.63% -
ROE -5.80% -0.79% -1.18% 3.88% 6.04% 16.06% 19.52% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 444.59 407.49 338.12 223.03 223.98 249.13 260.52 9.31%
EPS -13.00 -1.60 -2.40 8.00 14.72 35.50 35.50 -
DPS 8.00 8.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.13 2.00 2.0608 2.4376 2.2111 1.8187 3.53%
Adjusted Per Share Value based on latest NOSH - 76,647
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 406.84 364.53 307.54 202.89 169.91 188.89 197.56 12.78%
EPS -11.90 -1.51 -2.15 7.28 11.17 26.92 26.92 -
DPS 7.32 7.16 9.10 0.00 0.00 0.00 0.00 -
NAPS 2.0498 1.9055 1.8191 1.8747 1.8491 1.6764 1.3792 6.82%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.95 1.12 1.21 1.35 2.49 2.98 1.78 -
P/RPS 0.21 0.27 0.36 0.61 1.11 1.20 0.68 -17.77%
P/EPS -7.31 -66.27 -51.20 16.88 16.92 8.39 5.01 -
EY -13.68 -1.51 -1.95 5.93 5.91 11.91 19.94 -
DY 8.42 7.14 8.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.61 0.66 1.02 1.35 0.98 -13.16%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 20/09/07 29/09/06 27/09/05 27/09/04 19/09/03 13/09/02 14/09/01 -
Price 0.85 1.03 1.18 1.20 2.58 2.90 1.63 -
P/RPS 0.19 0.25 0.35 0.54 1.15 1.16 0.63 -18.10%
P/EPS -6.54 -60.94 -49.93 15.00 17.53 8.17 4.59 -
EY -15.29 -1.64 -2.00 6.67 5.71 12.24 21.78 -
DY 9.41 7.77 8.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.59 0.58 1.06 1.31 0.90 -13.37%

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