[INGRESS] YoY TTM Result on 31-Oct-2004 [#3]

Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 28.44%
YoY- 44.86%
Quarter Report
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 373,459 355,624 278,209 184,100 159,779 170,769 184,674 12.44%
PBT -19,379 15,697 9,322 17,756 19,728 37,419 38,740 -
Tax 1,078 1,964 1,128 -4,861 -10,826 -11,527 -12,045 -
NP -18,301 17,661 10,450 12,895 8,902 25,892 26,695 -
-
NP to SH -17,344 11,401 6,379 12,895 8,902 28,779 28,270 -
-
Tax Rate - -12.51% -12.10% 27.38% 54.88% 30.81% 31.09% -
Total Cost 391,760 337,963 267,759 171,205 150,877 144,877 157,979 16.33%
-
Net Worth 168,849 176,776 153,553 166,399 165,164 174,090 125,297 5.09%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 61 5,378 3,835 3,200 3,206 2,766 2,343 -45.54%
Div Payout % 0.00% 47.18% 60.13% 24.82% 36.02% 9.61% 8.29% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 168,849 176,776 153,553 166,399 165,164 174,090 125,297 5.09%
NOSH 77,100 77,195 76,776 76,816 63,997 75,331 63,989 3.15%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin -4.90% 4.97% 3.76% 7.00% 5.57% 15.16% 14.46% -
ROE -10.27% 6.45% 4.15% 7.75% 5.39% 16.53% 22.56% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 484.38 460.68 362.36 239.66 249.66 226.69 288.60 9.00%
EPS -22.50 14.77 8.31 16.79 13.91 38.20 44.18 -
DPS 0.08 7.00 5.00 4.17 5.01 3.67 3.66 -47.10%
NAPS 2.19 2.29 2.00 2.1662 2.5808 2.311 1.9581 1.88%
Adjusted Per Share Value based on latest NOSH - 76,816
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 442.51 421.37 329.65 218.14 189.32 202.34 218.82 12.44%
EPS -20.55 13.51 7.56 15.28 10.55 34.10 33.50 -
DPS 0.07 6.37 4.54 3.79 3.80 3.28 2.78 -45.84%
NAPS 2.0007 2.0946 1.8194 1.9716 1.957 2.0628 1.4846 5.09%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.76 0.98 1.17 1.16 2.75 2.73 1.63 -
P/RPS 0.16 0.21 0.32 0.48 1.10 1.20 0.56 -18.83%
P/EPS -3.38 6.64 14.08 6.91 19.77 7.15 3.69 -
EY -29.60 15.07 7.10 14.47 5.06 13.99 27.10 -
DY 0.10 7.14 4.27 3.59 1.82 1.35 2.25 -40.46%
P/NAPS 0.35 0.43 0.59 0.54 1.07 1.18 0.83 -13.39%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 17/12/07 21/12/06 22/12/05 23/12/04 18/12/03 19/12/02 09/01/02 -
Price 0.70 0.94 0.97 1.14 2.49 2.53 2.39 -
P/RPS 0.14 0.20 0.27 0.48 1.00 1.12 0.83 -25.65%
P/EPS -3.11 6.36 11.67 6.79 17.90 6.62 5.41 -
EY -32.14 15.71 8.57 14.73 5.59 15.10 18.49 -
DY 0.11 7.45 5.15 3.65 2.01 1.45 1.53 -35.50%
P/NAPS 0.32 0.41 0.49 0.53 0.96 1.09 1.22 -19.98%

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