[INTEGRA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 43.46%
YoY- 32.54%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 43,325 21,867 90,752 67,840 44,755 21,626 88,774 -38.09%
PBT 27,733 13,265 47,830 40,004 27,642 13,410 41,717 -23.88%
Tax -5,146 -2,594 -6,526 -8,715 -6,061 -2,904 -8,744 -29.84%
NP 22,587 10,671 41,304 31,289 21,581 10,506 32,973 -22.34%
-
NP to SH 19,957 9,390 35,777 27,392 19,094 9,266 27,625 -19.53%
-
Tax Rate 18.56% 19.56% 13.64% 21.79% 21.93% 21.66% 20.96% -
Total Cost 20,738 11,196 49,448 36,551 23,174 11,120 55,801 -48.40%
-
Net Worth 463,556 457,461 448,347 442,000 432,997 430,207 397,617 10.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 6,019 - - - - 5,680 -
Div Payout % - 64.10% - - - - 20.56% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 463,556 457,461 448,347 442,000 432,997 430,207 397,617 10.80%
NOSH 301,010 300,961 300,904 300,680 300,692 300,844 284,012 3.96%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 52.13% 48.80% 45.51% 46.12% 48.22% 48.58% 37.14% -
ROE 4.31% 2.05% 7.98% 6.20% 4.41% 2.15% 6.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.39 7.27 30.16 22.56 14.88 7.19 31.26 -40.46%
EPS 6.63 3.12 11.89 9.11 6.35 3.08 9.73 -22.62%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.54 1.52 1.49 1.47 1.44 1.43 1.40 6.57%
Adjusted Per Share Value based on latest NOSH - 300,652
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.41 7.27 30.17 22.56 14.88 7.19 29.52 -38.08%
EPS 6.64 3.12 11.90 9.11 6.35 3.08 9.19 -19.52%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 1.89 -
NAPS 1.5413 1.521 1.4907 1.4696 1.4397 1.4304 1.322 10.80%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.22 1.10 0.89 0.79 0.71 0.56 0.53 -
P/RPS 8.48 15.14 2.95 3.50 4.77 7.79 1.70 192.80%
P/EPS 18.40 35.26 7.49 8.67 11.18 18.18 5.45 125.55%
EY 5.43 2.84 13.36 11.53 8.94 5.50 18.35 -55.69%
DY 0.00 1.82 0.00 0.00 0.00 0.00 3.77 -
P/NAPS 0.79 0.72 0.60 0.54 0.49 0.39 0.38 63.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 31/05/07 28/02/07 28/11/06 28/08/06 31/05/06 28/02/06 -
Price 1.27 1.19 1.05 0.79 0.68 0.68 0.57 -
P/RPS 8.82 16.38 3.48 3.50 4.57 9.46 1.82 187.20%
P/EPS 19.16 38.14 8.83 8.67 10.71 22.08 5.86 120.77%
EY 5.22 2.62 11.32 11.53 9.34 4.53 17.06 -54.69%
DY 0.00 1.68 0.00 0.00 0.00 0.00 3.51 -
P/NAPS 0.82 0.78 0.70 0.54 0.47 0.48 0.41 58.94%

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