[INTEGRA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 38.78%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 42,263 20,694 88,842 66,285 43,325 21,867 90,752 -39.94%
PBT 19,055 9,326 51,037 39,356 27,733 13,265 47,830 -45.88%
Tax -4,570 -2,322 -8,943 -7,767 -5,146 -2,594 -6,526 -21.15%
NP 14,485 7,004 42,094 31,589 22,587 10,671 41,304 -50.30%
-
NP to SH 11,772 5,640 36,538 27,697 19,957 9,390 35,777 -52.37%
-
Tax Rate 23.98% 24.90% 17.52% 19.74% 18.56% 19.56% 13.64% -
Total Cost 27,778 13,690 46,748 34,696 20,738 11,196 49,448 -31.94%
-
Net Worth 484,729 485,582 481,146 469,134 463,556 457,461 448,347 5.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,129 8,143 6,014 - - 6,019 - -
Div Payout % 69.05% 144.39% 16.46% - - 64.10% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 484,729 485,582 481,146 469,134 463,556 457,461 448,347 5.34%
NOSH 301,074 301,604 300,716 300,727 301,010 300,961 300,904 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 34.27% 33.85% 47.38% 47.66% 52.13% 48.80% 45.51% -
ROE 2.43% 1.16% 7.59% 5.90% 4.31% 2.05% 7.98% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.04 6.86 29.54 22.04 14.39 7.27 30.16 -39.96%
EPS 3.91 1.87 12.14 9.21 6.63 3.12 11.89 -52.38%
DPS 2.70 2.70 2.00 0.00 0.00 2.00 0.00 -
NAPS 1.61 1.61 1.60 1.56 1.54 1.52 1.49 5.30%
Adjusted Per Share Value based on latest NOSH - 301,167
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.05 6.88 29.54 22.04 14.41 7.27 30.17 -39.94%
EPS 3.91 1.88 12.15 9.21 6.64 3.12 11.90 -52.41%
DPS 2.70 2.71 2.00 0.00 0.00 2.00 0.00 -
NAPS 1.6117 1.6145 1.5998 1.5598 1.5413 1.521 1.4907 5.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.72 1.12 1.36 1.32 1.22 1.10 0.89 -
P/RPS 5.13 16.32 4.60 5.99 8.48 15.14 2.95 44.65%
P/EPS 18.41 59.89 11.19 14.33 18.40 35.26 7.49 82.22%
EY 5.43 1.67 8.93 6.98 5.43 2.84 13.36 -45.16%
DY 3.75 2.41 1.47 0.00 0.00 1.82 0.00 -
P/NAPS 0.45 0.70 0.85 0.85 0.79 0.72 0.60 -17.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 29/02/08 28/11/07 21/08/07 31/05/07 28/02/07 -
Price 0.69 1.05 1.17 1.40 1.27 1.19 1.05 -
P/RPS 4.92 15.30 3.96 6.35 8.82 16.38 3.48 25.99%
P/EPS 17.65 56.15 9.63 15.20 19.16 38.14 8.83 58.74%
EY 5.67 1.78 10.38 6.58 5.22 2.62 11.32 -36.95%
DY 3.91 2.57 1.71 0.00 0.00 1.68 0.00 -
P/NAPS 0.43 0.65 0.73 0.90 0.82 0.78 0.70 -27.75%

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