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

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1391.94%
YoY- 180.48%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 41,130 18,176 25,244 7,729 4 4 3,017 473.41%
PBT 17,475 8,271 21,585 7,557 -372 -131 -6,985 -
Tax -7,643 -3,950 -5,426 -2,751 0 131 1,049 -
NP 9,832 4,321 16,159 4,806 -372 0 -5,936 -
-
NP to SH 9,832 4,321 16,159 4,806 -372 -131 -5,936 -
-
Tax Rate 43.74% 47.76% 25.14% 36.40% - - - -
Total Cost 31,298 13,855 9,085 2,923 376 4 8,953 130.86%
-
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% 9.62% -5.10% -1.56% -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 24.54 13.16 57.18 24.12 0.02 0.02 15.23 37.56%
EPS 5.87 3.13 36.60 15.00 -1.88 -0.66 30.00 -66.39%
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 13.68 6.04 8.39 2.57 0.00 0.00 1.00 474.74%
EPS 3.27 1.44 5.37 1.60 -0.12 -0.04 -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 4.69 7.07 1.80 4.31 5,985.64 6,401.14 9.52 -37.70%
P/EPS 19.60 29.73 2.81 6.93 -64.36 -195.45 -4.84 -
EY 5.10 3.36 35.53 14.42 -1.55 -0.51 -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 5.99 7.45 1.71 3.73 5,639.36 6,450.76 9.45 -26.27%
P/EPS 25.06 31.33 2.68 6.00 -60.64 -196.97 -4.80 -
EY 3.99 3.19 37.35 16.67 -1.65 -0.51 -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