[INTEGRA] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 961.29%
YoY- 180.48%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 82,260 72,704 25,244 10,305 8 16 3,017 811.39%
PBT 34,950 33,084 21,585 10,076 -744 -524 -6,985 -
Tax -15,286 -15,800 -5,426 -3,668 0 524 1,049 -
NP 19,664 17,284 16,159 6,408 -744 0 -5,936 -
-
NP to SH 19,664 17,284 16,159 6,408 -744 -524 -5,936 -
-
Tax Rate 43.74% 47.76% 25.14% 36.40% - - - -
Total Cost 62,596 55,420 9,085 3,897 752 16 8,953 266.94%
-
Net Worth 0 0 62,693 49,982 7,295 8,374 8,911 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 0 0 62,693 49,982 7,295 8,374 8,911 -
NOSH 167,587 138,126 44,150 32,040 19,787 19,848 19,803 316.90%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 23.90% 23.77% 64.01% 62.18% -9,300.00% 0.00% -196.75% -
ROE 0.00% 0.00% 25.77% 12.82% -10.20% -6.26% -66.61% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 49.08 52.64 57.18 32.16 0.04 0.08 15.23 118.64%
EPS 11.74 12.52 36.60 20.00 -3.76 -2.64 30.00 -46.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 1.42 1.56 0.3687 0.4219 0.45 -
Adjusted Per Share Value based on latest NOSH - 32,362
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 27.35 24.17 8.39 3.43 0.00 0.01 1.00 813.27%
EPS 6.54 5.75 5.37 2.13 -0.25 -0.17 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2085 0.1662 0.0243 0.0278 0.0296 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.15 0.93 1.03 1.04 1.21 1.29 1.45 -
P/RPS 2.34 1.77 1.80 3.23 2,992.82 1,600.28 9.52 -60.86%
P/EPS 9.80 7.43 2.81 5.20 -32.18 -48.86 -4.84 -
EY 10.20 13.46 35.53 19.23 -3.11 -2.05 -20.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.73 0.67 3.28 3.06 3.22 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 23/05/03 28/02/03 29/11/02 30/08/02 14/05/02 28/02/02 -
Price 1.47 0.98 0.98 0.90 1.14 1.30 1.44 -
P/RPS 2.99 1.86 1.71 2.80 2,819.68 1,612.69 9.45 -53.66%
P/EPS 12.53 7.83 2.68 4.50 -30.32 -49.24 -4.80 -
EY 7.98 12.77 37.35 22.22 -3.30 -2.03 -20.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.69 0.58 3.09 3.08 3.20 -

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