[INTEGRA] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -177.1%
YoY- -129.03%
Quarter Report
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 3,013 3,007 1,795 6,351 5,513 3,863 1,363 69.61%
PBT -6,925 -6,771 -5,062 -11,700 -4,210 -2,674 -1,340 198.61%
Tax 6,925 6,771 5,062 11,700 4,210 2,674 1,340 198.61%
NP 0 0 0 0 0 0 0 -
-
NP to SH -5,972 -5,830 -4,351 -10,336 -3,730 -2,404 -1,168 196.49%
-
Tax Rate - - - - - - - -
Total Cost 3,013 3,007 1,795 6,351 5,513 3,863 1,363 69.61%
-
Net Worth 9,470 9,612 11,427 15,774 22,372 25,742 24,943 -47.53%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 9,470 9,612 11,427 15,774 22,372 25,742 24,943 -47.53%
NOSH 19,801 19,802 19,804 19,799 19,798 19,802 19,796 0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -63.06% -60.65% -38.08% -65.52% -16.67% -9.34% -4.68% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 15.22 15.18 9.06 32.08 27.85 19.51 6.89 69.53%
EPS -30.16 -29.44 -21.97 -52.20 -18.84 -12.14 -5.90 196.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4783 0.4854 0.577 0.7967 1.13 1.30 1.26 -47.54%
Adjusted Per Share Value based on latest NOSH - 19,801
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1.00 1.00 0.60 2.11 1.83 1.28 0.45 70.20%
EPS -1.99 -1.94 -1.45 -3.44 -1.24 -0.80 -0.39 196.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.032 0.038 0.0524 0.0744 0.0856 0.0829 -47.50%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.21 1.10 1.22 1.65 2.30 2.90 4.80 -
P/RPS 7.95 7.24 13.46 5.14 8.26 14.87 69.72 -76.45%
P/EPS -4.01 -3.74 -5.55 -3.16 -12.21 -23.89 -81.36 -86.53%
EY -24.93 -26.76 -18.01 -31.64 -8.19 -4.19 -1.23 642.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.27 2.11 2.07 2.04 2.23 3.81 -23.86%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 29/08/01 31/05/01 28/02/01 23/11/00 28/08/00 30/05/00 -
Price 1.40 1.60 1.00 1.56 2.04 3.00 3.84 -
P/RPS 9.20 10.54 11.03 4.86 7.33 15.38 55.77 -69.88%
P/EPS -4.64 -5.43 -4.55 -2.99 -10.83 -24.71 -65.08 -82.77%
EY -21.54 -18.40 -21.97 -33.46 -9.24 -4.05 -1.54 479.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 3.30 1.73 1.96 1.81 2.31 3.05 -2.63%

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