[INTEGRA] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.72%
YoY- 18.83%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 86,564 89,941 91,600 90,636 88,752 88,531 85,888 0.52%
PBT 44,620 41,909 41,229 40,752 43,904 42,386 37,350 12.57%
Tax -10,200 -18,529 -17,629 -17,386 -18,584 -21,320 -17,089 -29.08%
NP 34,420 23,380 23,600 23,366 25,320 21,066 20,261 42.32%
-
NP to SH 29,700 23,380 23,600 23,366 25,320 21,066 20,261 29.01%
-
Tax Rate 22.86% 44.21% 42.76% 42.66% 42.33% 50.30% 45.75% -
Total Cost 52,144 66,561 68,000 67,270 63,432 67,465 65,626 -14.20%
-
Net Worth 266,179 261,258 252,477 249,201 245,287 173,677 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 266,179 261,258 252,477 249,201 245,287 173,677 0 -
NOSH 280,188 266,590 265,765 267,958 263,749 190,854 177,813 35.37%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 39.76% 25.99% 25.76% 25.78% 28.53% 23.80% 23.59% -
ROE 11.16% 8.95% 9.35% 9.38% 10.32% 12.13% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.89 33.74 34.47 33.82 33.65 46.39 48.30 -25.74%
EPS 10.60 8.77 8.88 8.72 9.60 11.02 11.40 -4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.98 0.95 0.93 0.93 0.91 0.00 -
Adjusted Per Share Value based on latest NOSH - 265,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.78 29.90 30.46 30.14 29.51 29.44 28.56 0.51%
EPS 9.87 7.77 7.85 7.77 8.42 7.00 6.74 28.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.885 0.8687 0.8395 0.8286 0.8156 0.5775 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.79 1.03 1.08 1.25 1.41 1.54 1.61 -
P/RPS 2.56 3.05 3.13 3.70 4.19 3.32 3.33 -16.06%
P/EPS 7.45 11.74 12.16 14.33 14.69 13.95 14.13 -34.71%
EY 13.42 8.51 8.22 6.98 6.81 7.17 7.08 53.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.05 1.14 1.34 1.52 1.69 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.69 1.01 1.05 1.12 1.32 1.54 1.58 -
P/RPS 2.23 2.99 3.05 3.31 3.92 3.32 3.27 -22.50%
P/EPS 6.51 11.52 11.82 12.84 13.75 13.95 13.87 -39.57%
EY 15.36 8.68 8.46 7.79 7.27 7.17 7.21 65.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.03 1.11 1.20 1.42 1.69 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