[INTEGRA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2.18%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 89,510 86,504 88,774 88,574 87,184 86,564 89,941 -0.32%
PBT 55,284 53,640 41,717 43,061 43,090 44,620 41,909 20.34%
Tax -12,122 -11,616 -8,744 -10,728 -10,228 -10,200 -18,529 -24.69%
NP 43,162 42,024 32,973 32,333 32,862 34,420 23,380 50.65%
-
NP to SH 38,188 37,064 27,625 27,556 28,170 29,700 23,380 38.81%
-
Tax Rate 21.93% 21.66% 20.96% 24.91% 23.74% 22.86% 44.21% -
Total Cost 46,348 44,480 55,801 56,241 54,322 52,144 66,561 -21.49%
-
Net Worth 432,997 430,207 397,617 279,895 276,619 266,179 261,258 40.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,680 - - - - -
Div Payout % - - 20.56% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 432,997 430,207 397,617 279,895 276,619 266,179 261,258 40.17%
NOSH 300,692 300,844 284,012 282,722 282,264 280,188 266,590 8.37%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 48.22% 48.58% 37.14% 36.50% 37.69% 39.76% 25.99% -
ROE 8.82% 8.62% 6.95% 9.85% 10.18% 11.16% 8.95% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.77 28.75 31.26 31.33 30.89 30.89 33.74 -8.02%
EPS 12.70 12.32 9.73 9.75 9.98 10.60 8.77 28.08%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.43 1.40 0.99 0.98 0.95 0.98 29.33%
Adjusted Per Share Value based on latest NOSH - 283,706
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.76 28.76 29.52 29.45 28.99 28.78 29.90 -0.31%
EPS 12.70 12.32 9.19 9.16 9.37 9.87 7.77 38.88%
DPS 0.00 0.00 1.89 0.00 0.00 0.00 0.00 -
NAPS 1.4397 1.4304 1.322 0.9306 0.9197 0.885 0.8687 40.17%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.71 0.56 0.53 0.63 0.70 0.79 1.03 -
P/RPS 2.39 1.95 1.70 2.01 2.27 2.56 3.05 -15.04%
P/EPS 5.59 4.55 5.45 6.46 7.01 7.45 11.74 -39.10%
EY 17.89 22.00 18.35 15.47 14.26 13.42 8.51 64.32%
DY 0.00 0.00 3.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.38 0.64 0.71 0.83 1.05 -39.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.68 0.68 0.57 0.58 0.68 0.69 1.01 -
P/RPS 2.28 2.36 1.82 1.85 2.20 2.23 2.99 -16.57%
P/EPS 5.35 5.52 5.86 5.95 6.81 6.51 11.52 -40.11%
EY 18.68 18.12 17.06 16.80 14.68 15.36 8.68 66.92%
DY 0.00 0.00 3.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.41 0.59 0.69 0.73 1.03 -40.81%

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