[INTEGRA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 106.07%
YoY- 35.56%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 21,867 90,752 67,840 44,755 21,626 88,774 66,431 -52.35%
PBT 13,265 47,830 40,004 27,642 13,410 41,717 32,296 -44.77%
Tax -2,594 -6,526 -8,715 -6,061 -2,904 -8,744 -8,046 -53.01%
NP 10,671 41,304 31,289 21,581 10,506 32,973 24,250 -42.17%
-
NP to SH 9,390 35,777 27,392 19,094 9,266 27,625 20,667 -40.92%
-
Tax Rate 19.56% 13.64% 21.79% 21.93% 21.66% 20.96% 24.91% -
Total Cost 11,196 49,448 36,551 23,174 11,120 55,801 42,181 -58.73%
-
Net Worth 457,461 448,347 442,000 432,997 430,207 397,617 279,895 38.79%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,019 - - - - 5,680 - -
Div Payout % 64.10% - - - - 20.56% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 457,461 448,347 442,000 432,997 430,207 397,617 279,895 38.79%
NOSH 300,961 300,904 300,680 300,692 300,844 284,012 282,722 4.25%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 48.80% 45.51% 46.12% 48.22% 48.58% 37.14% 36.50% -
ROE 2.05% 7.98% 6.20% 4.41% 2.15% 6.95% 7.38% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.27 30.16 22.56 14.88 7.19 31.26 23.50 -54.29%
EPS 3.12 11.89 9.11 6.35 3.08 9.73 7.31 -43.34%
DPS 2.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.52 1.49 1.47 1.44 1.43 1.40 0.99 33.12%
Adjusted Per Share Value based on latest NOSH - 300,550
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.27 30.17 22.56 14.88 7.19 29.52 22.09 -52.36%
EPS 3.12 11.90 9.11 6.35 3.08 9.19 6.87 -40.94%
DPS 2.00 0.00 0.00 0.00 0.00 1.89 0.00 -
NAPS 1.521 1.4907 1.4696 1.4397 1.4304 1.322 0.9306 38.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.10 0.89 0.79 0.71 0.56 0.53 0.63 -
P/RPS 15.14 2.95 3.50 4.77 7.79 1.70 2.68 217.53%
P/EPS 35.26 7.49 8.67 11.18 18.18 5.45 8.62 155.98%
EY 2.84 13.36 11.53 8.94 5.50 18.35 11.60 -60.89%
DY 1.82 0.00 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.72 0.60 0.54 0.49 0.39 0.38 0.64 8.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 28/11/06 28/08/06 31/05/06 28/02/06 29/11/05 -
Price 1.19 1.05 0.79 0.68 0.68 0.57 0.58 -
P/RPS 16.38 3.48 3.50 4.57 9.46 1.82 2.47 253.38%
P/EPS 38.14 8.83 8.67 10.71 22.08 5.86 7.93 185.20%
EY 2.62 11.32 11.53 9.34 4.53 17.06 12.60 -64.93%
DY 1.68 0.00 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.78 0.70 0.54 0.47 0.48 0.41 0.59 20.47%

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