[INTEGRA] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
23-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 22.42%
YoY- -9.06%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 6,014 7,180 6,351 5,513 7,726 1,363 10,856 0.60%
PBT -13,542 -20,248 -11,700 -4,210 -5,348 -1,340 -5,412 -0.92%
Tax 13,542 20,248 11,700 4,210 5,348 1,340 5,412 -0.92%
NP 0 0 0 0 0 0 0 -
-
NP to SH -11,660 -17,404 -10,336 -3,730 -4,808 -1,168 -4,513 -0.95%
-
Tax Rate - - - - - - - -
Total Cost 6,014 7,180 6,351 5,513 7,726 1,363 10,856 0.60%
-
Net Worth 9,612 11,427 15,774 22,372 25,742 24,943 26,139 1.02%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 9,612 11,427 15,774 22,372 25,742 24,943 26,139 1.02%
NOSH 19,802 19,804 19,799 19,798 19,802 19,796 19,802 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -121.30% -152.31% -65.52% -16.67% -18.68% -4.68% -17.27% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 30.37 36.25 32.08 27.85 39.02 6.89 54.82 0.60%
EPS -58.88 -87.88 -52.20 -18.84 -24.28 -5.90 -22.79 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4854 0.577 0.7967 1.13 1.30 1.26 1.32 1.02%
Adjusted Per Share Value based on latest NOSH - 19,791
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 2.00 2.39 2.11 1.83 2.57 0.45 3.61 0.60%
EPS -3.88 -5.79 -3.44 -1.24 -1.60 -0.39 -1.50 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.038 0.0524 0.0744 0.0856 0.0829 0.0869 1.01%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.10 1.22 1.65 2.30 2.90 4.80 0.00 -
P/RPS 3.62 3.37 5.14 8.26 7.43 69.72 0.00 -100.00%
P/EPS -1.87 -1.39 -3.16 -12.21 -11.94 -81.36 0.00 -100.00%
EY -53.53 -72.03 -31.64 -8.19 -8.37 -1.23 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.11 2.07 2.04 2.23 3.81 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 31/05/01 28/02/01 23/11/00 28/08/00 30/05/00 28/02/00 -
Price 1.60 1.00 1.56 2.04 3.00 3.84 4.10 -
P/RPS 5.27 2.76 4.86 7.33 7.69 55.77 7.48 0.35%
P/EPS -2.72 -1.14 -2.99 -10.83 -12.36 -65.08 -17.99 1.93%
EY -36.80 -87.88 -33.46 -9.24 -8.09 -1.54 -5.56 -1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 1.73 1.96 1.81 2.31 3.05 3.11 -0.06%

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