[INGRESS] YoY Cumulative Quarter Result on 31-Oct-2003 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 106.35%
YoY- -56.32%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 276,212 207,791 142,742 114,101 125,974 129,779 123,132 14.40%
PBT 13,587 8,185 13,374 14,061 27,950 27,755 16,376 -3.06%
Tax -2,944 -1,831 -2,437 -4,338 -8,574 -8,102 -5,384 -9.56%
NP 10,643 6,354 10,937 9,723 19,376 19,653 10,992 -0.53%
-
NP to SH 5,692 2,283 10,937 9,723 22,261 19,653 10,992 -10.38%
-
Tax Rate 21.67% 22.37% 18.22% 30.85% 30.68% 29.19% 32.88% -
Total Cost 265,569 201,437 131,805 104,378 106,598 110,126 112,140 15.44%
-
Net Worth 175,955 153,538 166,374 165,194 169,954 125,309 83,264 13.27%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 3,073 3,838 - - - - - -
Div Payout % 54.00% 168.13% - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 175,955 153,538 166,374 165,194 169,954 125,309 83,264 13.27%
NOSH 76,836 76,769 76,804 64,009 73,541 63,995 54,254 5.96%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 3.85% 3.06% 7.66% 8.52% 15.38% 15.14% 8.93% -
ROE 3.23% 1.49% 6.57% 5.89% 13.10% 15.68% 13.20% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 359.48 270.67 185.85 178.26 171.30 202.79 226.95 7.96%
EPS 7.40 3.00 14.24 15.19 30.27 30.71 20.26 -15.44%
DPS 4.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.00 2.1662 2.5808 2.311 1.9581 1.5347 6.89%
Adjusted Per Share Value based on latest NOSH - 63,997
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 327.28 246.21 169.13 135.20 149.26 153.77 145.90 14.40%
EPS 6.74 2.71 12.96 11.52 26.38 23.29 13.02 -10.38%
DPS 3.64 4.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0849 1.8193 1.9713 1.9574 2.0138 1.4848 0.9866 13.27%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 - -
Price 0.98 1.17 1.16 2.75 2.73 1.63 0.00 -
P/RPS 0.27 0.43 0.62 1.54 1.59 0.80 0.00 -
P/EPS 13.23 39.34 8.15 18.10 9.02 5.31 0.00 -
EY 7.56 2.54 12.28 5.52 11.09 18.84 0.00 -
DY 4.08 4.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.59 0.54 1.07 1.18 0.83 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 21/12/06 22/12/05 23/12/04 18/12/03 19/12/02 09/01/02 26/04/01 -
Price 0.94 0.97 1.14 2.49 2.53 2.39 1.53 -
P/RPS 0.26 0.36 0.61 1.40 1.48 1.18 0.67 -14.58%
P/EPS 12.69 32.62 8.01 16.39 8.36 7.78 7.55 9.03%
EY 7.88 3.07 12.49 6.10 11.96 12.85 13.24 -8.28%
DY 4.26 5.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.53 0.96 1.09 1.22 1.00 -13.80%

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