[INGRESS] YoY TTM Result on 30-Apr-2002 [#1]

Announcement Date
13-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 11.18%
YoY- 61.16%
Quarter Report
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 236,107 163,785 165,660 174,891 192,861 5.18%
PBT 15,742 17,796 29,562 38,524 29,371 -14.42%
Tax 1,554 -7,287 -13,127 -12,140 -9,980 -
NP 17,296 10,509 16,435 26,384 19,391 -2.81%
-
NP to SH 16,017 10,509 16,435 30,846 19,140 -4.35%
-
Tax Rate -9.87% 40.95% 44.40% 31.51% 33.98% -
Total Cost 218,811 153,276 149,225 148,507 173,470 5.97%
-
Net Worth 153,563 163,463 207,689 134,502 108,999 8.94%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - 3,200 3,206 2,766 2,343 -
Div Payout % - 30.45% 19.51% 8.97% 12.24% -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 153,563 163,463 207,689 134,502 108,999 8.94%
NOSH 76,781 76,869 84,771 63,969 64,015 4.64%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 7.33% 6.42% 9.92% 15.09% 10.05% -
ROE 10.43% 6.43% 7.91% 22.93% 17.56% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 307.50 213.07 195.42 273.40 301.27 0.51%
EPS 20.86 13.67 19.39 48.22 29.90 -8.60%
DPS 0.00 4.16 3.78 4.32 3.66 -
NAPS 2.00 2.1265 2.45 2.1026 1.7027 4.10%
Adjusted Per Share Value based on latest NOSH - 63,969
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 279.76 194.07 196.29 207.23 228.52 5.18%
EPS 18.98 12.45 19.47 36.55 22.68 -4.35%
DPS 0.00 3.79 3.80 3.28 2.78 -
NAPS 1.8196 1.9369 2.4609 1.5937 1.2915 8.94%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.17 1.37 2.46 2.99 1.55 -
P/RPS 0.38 0.64 1.26 1.09 0.51 -7.08%
P/EPS 5.61 10.02 12.69 6.20 5.18 2.01%
EY 17.83 9.98 7.88 16.13 19.29 -1.94%
DY 0.00 3.04 1.54 1.44 2.36 -
P/NAPS 0.59 0.64 1.00 1.42 0.91 -10.26%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 23/06/05 21/06/04 19/06/03 13/06/02 - -
Price 1.18 1.22 2.47 2.99 0.00 -
P/RPS 0.38 0.57 1.26 1.09 0.00 -
P/EPS 5.66 8.92 12.74 6.20 0.00 -
EY 17.68 11.21 7.85 16.13 0.00 -
DY 0.00 3.41 1.53 1.44 0.00 -
P/NAPS 0.59 0.57 1.01 1.42 0.00 -

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