[INTEGRA] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 127.54%
YoY- 2743.01%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 22,188 88,531 64,416 41,130 18,176 25,244 7,729 101.86%
PBT 10,976 42,386 28,013 17,475 8,271 21,585 7,557 28.22%
Tax -4,646 -21,320 -12,817 -7,643 -3,950 -5,426 -2,751 41.77%
NP 6,330 21,066 15,196 9,832 4,321 16,159 4,806 20.13%
-
NP to SH 6,330 21,066 15,196 9,832 4,321 16,159 4,806 20.13%
-
Tax Rate 42.33% 50.30% 45.75% 43.74% 47.76% 25.14% 36.40% -
Total Cost 15,858 67,465 49,220 31,298 13,855 9,085 2,923 208.43%
-
Net Worth 245,287 173,677 0 0 0 62,693 49,982 188.50%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 245,287 173,677 0 0 0 62,693 49,982 188.50%
NOSH 263,749 190,854 177,813 167,587 138,126 44,150 32,040 307.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 28.53% 23.80% 23.59% 23.90% 23.77% 64.01% 62.18% -
ROE 2.58% 12.13% 0.00% 0.00% 0.00% 25.77% 9.62% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.41 46.39 36.23 24.54 13.16 57.18 24.12 -50.42%
EPS 2.40 11.02 8.55 5.87 3.13 36.60 15.00 -70.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.00 0.00 0.00 1.42 1.56 -29.14%
Adjusted Per Share Value based on latest NOSH - 194,748
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.38 29.44 21.42 13.68 6.04 8.39 2.57 101.90%
EPS 2.10 7.00 5.05 3.27 1.44 5.37 1.60 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8156 0.5775 0.00 0.00 0.00 0.2085 0.1662 188.49%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.41 1.54 1.61 1.15 0.93 1.03 1.04 -
P/RPS 16.76 3.32 4.44 4.69 7.07 1.80 4.31 147.08%
P/EPS 58.75 13.95 18.84 19.60 29.73 2.81 6.93 315.22%
EY 1.70 7.17 5.31 5.10 3.36 35.53 14.42 -75.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.69 0.00 0.00 0.00 0.73 0.67 72.56%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 25/08/03 23/05/03 28/02/03 29/11/02 -
Price 1.32 1.54 1.58 1.47 0.98 0.98 0.90 -
P/RPS 15.69 3.32 4.36 5.99 7.45 1.71 3.73 160.35%
P/EPS 55.00 13.95 18.49 25.06 31.33 2.68 6.00 337.41%
EY 1.82 7.17 5.41 3.99 3.19 37.35 16.67 -77.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.69 0.00 0.00 0.00 0.69 0.58 81.55%

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