[INTEGRA] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.96%
YoY- 3398.47%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 88,531 85,888 82,260 72,704 25,244 10,305 8 48724.46%
PBT 42,386 37,350 34,950 33,084 21,585 10,076 -744 -
Tax -21,320 -17,089 -15,286 -15,800 -5,426 -3,668 0 -
NP 21,066 20,261 19,664 17,284 16,159 6,408 -744 -
-
NP to SH 21,066 20,261 19,664 17,284 16,159 6,408 -744 -
-
Tax Rate 50.30% 45.75% 43.74% 47.76% 25.14% 36.40% - -
Total Cost 67,465 65,626 62,596 55,420 9,085 3,897 752 1887.69%
-
Net Worth 173,677 0 0 0 62,693 49,982 7,295 722.81%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 173,677 0 0 0 62,693 49,982 7,295 722.81%
NOSH 190,854 177,813 167,587 138,126 44,150 32,040 19,787 351.25%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 23.80% 23.59% 23.90% 23.77% 64.01% 62.18% -9,300.00% -
ROE 12.13% 0.00% 0.00% 0.00% 25.77% 12.82% -10.20% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.39 48.30 49.08 52.64 57.18 32.16 0.04 10797.52%
EPS 11.02 11.40 11.74 12.52 36.60 20.00 -3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.00 0.00 0.00 1.42 1.56 0.3687 82.33%
Adjusted Per Share Value based on latest NOSH - 138,126
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.44 28.56 27.35 24.17 8.39 3.43 0.00 -
EPS 7.00 6.74 6.54 5.75 5.37 2.13 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5775 0.00 0.00 0.00 0.2085 0.1662 0.0243 721.84%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.54 1.61 1.15 0.93 1.03 1.04 1.21 -
P/RPS 3.32 3.33 2.34 1.77 1.80 3.23 2,992.82 -98.91%
P/EPS 13.95 14.13 9.80 7.43 2.81 5.20 -32.18 -
EY 7.17 7.08 10.20 13.46 35.53 19.23 -3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 0.00 0.00 0.73 0.67 3.28 -35.65%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 25/08/03 23/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.54 1.58 1.47 0.98 0.98 0.90 1.14 -
P/RPS 3.32 3.27 2.99 1.86 1.71 2.80 2,819.68 -98.87%
P/EPS 13.95 13.87 12.53 7.83 2.68 4.50 -30.32 -
EY 7.17 7.21 7.98 12.77 37.35 22.22 -3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 0.00 0.00 0.69 0.58 3.09 -33.04%

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