[INGRESS] YoY Cumulative 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- 73.7%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 171,681 153,826 129,775 85,616 71,699 79,709 83,365 12.78%
PBT -6,588 4,994 1,826 5,548 7,106 16,440 16,416 -
Tax 2,067 -2,817 -1,115 -2,477 -2,394 -5,082 -5,056 -
NP -4,521 2,177 711 3,071 4,712 11,358 11,360 -
-
NP to SH -5,020 -638 -907 3,071 4,712 11,358 11,360 -
-
Tax Rate - 56.41% 61.06% 44.65% 33.69% 30.91% 30.80% -
Total Cost 176,202 151,649 129,064 82,545 66,987 68,351 72,005 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 3,089 3,019 3,838 - - - - -
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 -2.90% -0.40% -0.59% 1.94% 3.02% 8.03% 9.76% -
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 222.30 203.74 169.06 111.52 111.99 124.57 130.26 9.31%
EPS -6.50 -0.80 -1.20 4.00 7.36 17.75 17.75 -
DPS 4.00 4.00 5.00 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 203.42 182.27 153.77 101.45 84.96 94.45 98.78 12.78%
EPS -5.95 -0.76 -1.07 3.64 5.58 13.46 13.46 -
DPS 3.66 3.58 4.55 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 0.43 0.55 0.72 1.21 2.22 2.39 1.37 -17.55%
P/EPS -14.62 -132.54 -102.41 33.75 33.83 16.79 10.03 -
EY -6.84 -0.75 -0.98 2.96 2.96 5.96 9.97 -
DY 4.21 3.57 4.13 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 0.38 0.51 0.70 1.08 2.30 2.33 1.25 -17.99%
P/EPS -13.08 -121.89 -99.87 30.00 35.05 16.34 9.18 -
EY -7.65 -0.82 -1.00 3.33 2.85 6.12 10.89 -
DY 4.71 3.88 4.24 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