[INGRESS] YoY TTM Result on 31-Jan-2013 [#4]

Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -10.28%
YoY- -9.03%
Quarter Report
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 859,227 650,880 732,687 650,659 569,525 398,862 358,776 15.65%
PBT 33,153 27,326 29,063 19,575 -42,466 -14,190 1,221 73.28%
Tax -3,765 1,979 -1,272 -1,031 -800 4,374 -3,879 -0.49%
NP 29,388 29,305 27,791 18,544 -43,266 -9,816 -2,658 -
-
NP to SH 20,148 22,149 15,484 10,811 -40,840 -11,344 -5,861 -
-
Tax Rate 11.36% -7.24% 4.38% 5.27% - - 317.69% -
Total Cost 829,839 621,575 704,896 632,115 612,791 408,678 361,434 14.84%
-
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 67 - - - - 61 3,074 -47.11%
Div Payout % 0.34% - - - - 0.00% 0.00% -
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 3.42% 4.50% 3.79% 2.85% -7.60% -2.46% -0.74% -
ROE 8.63% 14.42% 20.15% 14.24% -35.53% -6.97% -3.65% -
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 1,017.97 847.42 953.71 857.10 741.01 517.20 468.59 13.79%
EPS 23.87 28.84 20.15 14.24 -53.14 -14.71 -7.65 -
DPS 0.08 0.00 0.00 0.00 0.00 0.08 4.00 -47.86%
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 - 84,405
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 1,018.09 771.22 868.15 770.96 674.82 472.61 425.11 15.65%
EPS 23.87 26.24 18.35 12.81 -48.39 -13.44 -6.94 -
DPS 0.08 0.00 0.00 0.00 0.00 0.07 3.64 -47.04%
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 0.12 0.10 0.08 0.08 0.04 0.12 0.22 -9.60%
P/EPS 5.03 2.98 3.87 4.70 -0.49 -4.28 -13.72 -
EY 19.89 33.53 25.84 21.26 -204.37 -23.35 -7.29 -
DY 0.07 0.00 0.00 0.00 0.00 0.13 3.81 -48.60%
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 0.14 0.11 0.08 0.07 0.03 0.12 0.22 -7.24%
P/EPS 5.86 3.36 3.62 4.35 -0.41 -4.08 -13.32 -
EY 17.05 29.73 27.61 22.97 -241.53 -24.52 -7.50 -
DY 0.06 0.00 0.00 0.00 0.00 0.13 3.92 -50.13%
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