[INGRESS] YoY Quarter Result on 31-Jan-2012 [#4]

Announcement Date
20-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -29.86%
YoY- 940.31%
Quarter Report
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 232,377 142,727 160,602 162,825 146,354 107,967 82,564 18.80%
PBT 6,975 1,236 1,932 4,455 -62,101 -7,177 -12,366 -
Tax -709 3,310 2,360 2,041 3,485 2,361 -935 -4.50%
NP 6,266 4,546 4,292 6,496 -58,616 -4,816 -13,301 -
-
NP to SH 2,414 4,723 454 2,573 -50,501 -5,553 -11,553 -
-
Tax Rate 10.16% -267.80% -122.15% -45.81% - - - -
Total Cost 226,111 138,181 156,310 156,329 204,970 112,783 95,865 15.35%
-
Net Worth 233,406 153,615 76,824 75,914 114,940 162,721 160,787 6.40%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 233,406 153,615 76,824 75,914 114,940 162,721 160,787 6.40%
NOSH 84,405 76,807 76,824 75,914 76,857 77,119 76,565 1.63%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 2.70% 3.19% 2.67% 3.99% -40.05% -4.46% -16.11% -
ROE 1.03% 3.07% 0.59% 3.39% -43.94% -3.41% -7.19% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 275.31 185.82 209.05 214.49 190.42 140.00 107.83 16.89%
EPS 2.86 6.15 0.60 3.35 -65.80 -7.20 -15.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7653 2.00 1.00 1.00 1.4955 2.11 2.10 4.68%
Adjusted Per Share Value based on latest NOSH - 76,807
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 275.34 169.12 190.30 192.93 173.41 127.93 97.83 18.80%
EPS 2.86 5.60 0.54 3.05 -59.84 -6.58 -13.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7656 1.8202 0.9103 0.8995 1.3619 1.9281 1.9051 6.40%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.20 0.86 0.78 0.67 0.26 0.63 1.05 -
P/RPS 0.44 0.46 0.37 0.31 0.14 0.45 0.97 -12.33%
P/EPS 41.96 13.99 131.99 19.77 -0.40 -8.75 -6.96 -
EY 2.38 7.15 0.76 5.06 -252.72 -11.43 -14.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.78 0.67 0.17 0.30 0.50 -2.48%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 26/03/13 20/03/12 23/03/11 24/03/10 30/03/09 27/03/08 26/03/07 -
Price 1.40 0.97 0.73 0.62 0.22 0.60 1.02 -
P/RPS 0.51 0.52 0.35 0.29 0.12 0.43 0.95 -9.83%
P/EPS 48.95 15.77 123.53 18.29 -0.33 -8.33 -6.76 -
EY 2.04 6.34 0.81 5.47 -298.67 -12.00 -14.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.73 0.62 0.15 0.28 0.49 0.66%

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