[INTEGRA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 48.93%
YoY- 26.2%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 43,651 22,197 88,097 66,758 43,471 21,522 91,056 -38.82%
PBT 32,329 18,430 60,737 40,849 27,709 13,456 52,759 -27.92%
Tax -5,776 -2,781 -4,974 -2,753 -2,139 -3,084 -9,908 -30.28%
NP 26,553 15,649 55,763 38,096 25,570 10,372 42,851 -27.38%
-
NP to SH 23,562 14,176 50,268 33,668 22,607 8,901 37,063 -26.12%
-
Tax Rate 17.87% 15.09% 8.19% 6.74% 7.72% 22.92% 18.78% -
Total Cost 17,098 6,548 32,334 28,662 17,901 11,150 48,205 -49.98%
-
Net Worth 538,645 565,836 553,596 538,086 526,093 520,227 511,268 3.54%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 48,147 - 9,026 9,018 9,018 - - -
Div Payout % 204.34% - 17.96% 26.79% 39.89% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 538,645 565,836 553,596 538,086 526,093 520,227 511,268 3.54%
NOSH 300,919 300,976 300,867 300,607 300,625 300,709 300,745 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 60.83% 70.50% 63.30% 57.07% 58.82% 48.19% 47.06% -
ROE 4.37% 2.51% 9.08% 6.26% 4.30% 1.71% 7.25% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.51 7.37 29.28 22.21 14.46 7.16 30.28 -38.84%
EPS 7.83 4.71 16.70 11.20 7.52 2.96 12.32 -26.14%
DPS 16.00 0.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.79 1.88 1.84 1.79 1.75 1.73 1.70 3.50%
Adjusted Per Share Value based on latest NOSH - 300,570
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.51 7.38 29.29 22.20 14.45 7.16 30.28 -38.84%
EPS 7.83 4.71 16.71 11.19 7.52 2.96 12.32 -26.14%
DPS 16.01 0.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.791 1.8814 1.8407 1.7891 1.7492 1.7297 1.6999 3.55%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.49 1.57 1.65 1.21 1.11 0.96 0.90 -
P/RPS 10.27 21.29 5.64 5.45 7.68 13.41 2.97 129.19%
P/EPS 19.03 33.33 9.88 10.80 14.76 32.43 7.30 89.74%
EY 5.26 3.00 10.13 9.26 6.77 3.08 13.69 -47.24%
DY 10.74 0.00 1.82 2.48 2.70 0.00 0.00 -
P/NAPS 0.83 0.84 0.90 0.68 0.63 0.55 0.53 34.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 26/05/11 28/02/11 22/11/10 26/08/10 04/06/10 25/02/10 -
Price 1.25 1.49 1.47 1.60 1.24 1.02 0.96 -
P/RPS 8.62 20.20 5.02 7.20 8.58 14.25 3.17 95.17%
P/EPS 15.96 31.63 8.80 14.29 16.49 34.46 7.79 61.52%
EY 6.26 3.16 11.37 7.00 6.06 2.90 12.84 -38.13%
DY 12.80 0.00 2.04 1.87 2.42 0.00 0.00 -
P/NAPS 0.70 0.79 0.80 0.89 0.71 0.59 0.56 16.08%

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