[INTEGRA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 236.23%
YoY- 372.22%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 64,416 41,130 18,176 25,244 7,729 4 4 63296.24%
PBT 28,013 17,475 8,271 21,585 7,557 -372 -131 -
Tax -12,817 -7,643 -3,950 -5,426 -2,751 0 131 -
NP 15,196 9,832 4,321 16,159 4,806 -372 0 -
-
NP to SH 15,196 9,832 4,321 16,159 4,806 -372 -131 -
-
Tax Rate 45.75% 43.74% 47.76% 25.14% 36.40% - - -
Total Cost 49,220 31,298 13,855 9,085 2,923 376 4 52894.79%
-
Net Worth 0 0 0 62,693 49,982 7,295 8,374 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 0 0 0 62,693 49,982 7,295 8,374 -
NOSH 177,813 167,587 138,126 44,150 32,040 19,787 19,848 330.77%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 23.59% 23.90% 23.77% 64.01% 62.18% -9,300.00% 0.00% -
ROE 0.00% 0.00% 0.00% 25.77% 9.62% -5.10% -1.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 36.23 24.54 13.16 57.18 24.12 0.02 0.02 14692.57%
EPS 8.55 5.87 3.13 36.60 15.00 -1.88 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 1.42 1.56 0.3687 0.4219 -
Adjusted Per Share Value based on latest NOSH - 111,303
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.42 13.68 6.04 8.39 2.57 0.00 0.00 -
EPS 5.05 3.27 1.44 5.37 1.60 -0.12 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.2085 0.1662 0.0243 0.0278 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.61 1.15 0.93 1.03 1.04 1.21 1.29 -
P/RPS 4.44 4.69 7.07 1.80 4.31 5,985.64 6,401.14 -99.21%
P/EPS 18.84 19.60 29.73 2.81 6.93 -64.36 -195.45 -
EY 5.31 5.10 3.36 35.53 14.42 -1.55 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.73 0.67 3.28 3.06 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 23/05/03 28/02/03 29/11/02 30/08/02 14/05/02 -
Price 1.58 1.47 0.98 0.98 0.90 1.14 1.30 -
P/RPS 4.36 5.99 7.45 1.71 3.73 5,639.36 6,450.76 -99.22%
P/EPS 18.49 25.06 31.33 2.68 6.00 -60.64 -196.97 -
EY 5.41 3.99 3.19 37.35 16.67 -1.65 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.69 0.58 3.09 3.08 -

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