[INTEGRA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 32.09%
YoY- 10.98%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 66,431 43,592 21,641 89,941 68,700 45,318 22,188 107.59%
PBT 32,296 21,545 11,155 41,909 30,922 20,376 10,976 105.20%
Tax -8,046 -5,114 -2,550 -18,529 -13,222 -8,693 -4,646 44.16%
NP 24,250 16,431 8,605 23,380 17,700 11,683 6,330 144.63%
-
NP to SH 20,667 14,085 7,425 23,380 17,700 11,683 6,330 119.92%
-
Tax Rate 24.91% 23.74% 22.86% 44.21% 42.76% 42.66% 42.33% -
Total Cost 42,181 27,161 13,036 66,561 51,000 33,635 15,858 91.86%
-
Net Worth 279,895 276,619 266,179 261,258 252,477 249,201 245,287 9.18%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 279,895 276,619 266,179 261,258 252,477 249,201 245,287 9.18%
NOSH 282,722 282,264 280,188 266,590 265,765 267,958 263,749 4.73%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 36.50% 37.69% 39.76% 25.99% 25.76% 25.78% 28.53% -
ROE 7.38% 5.09% 2.79% 8.95% 7.01% 4.69% 2.58% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.50 15.44 7.72 33.74 25.85 16.91 8.41 98.26%
EPS 7.31 4.99 2.65 8.77 6.66 4.36 2.40 109.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.95 0.98 0.95 0.93 0.93 4.25%
Adjusted Per Share Value based on latest NOSH - 269,194
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.09 14.49 7.20 29.90 22.84 15.07 7.38 107.55%
EPS 6.87 4.68 2.47 7.77 5.89 3.88 2.10 120.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9306 0.9197 0.885 0.8687 0.8395 0.8286 0.8156 9.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.63 0.70 0.79 1.03 1.08 1.25 1.41 -
P/RPS 2.68 4.53 10.23 3.05 4.18 7.39 16.76 -70.50%
P/EPS 8.62 14.03 29.81 11.74 16.22 28.67 58.75 -72.14%
EY 11.60 7.13 3.35 8.51 6.17 3.49 1.70 259.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.83 1.05 1.14 1.34 1.52 -43.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.58 0.68 0.69 1.01 1.05 1.12 1.32 -
P/RPS 2.47 4.40 8.93 2.99 4.06 6.62 15.69 -70.81%
P/EPS 7.93 13.63 26.04 11.52 15.77 25.69 55.00 -72.47%
EY 12.60 7.34 3.84 8.68 6.34 3.89 1.82 262.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.73 1.03 1.11 1.20 1.42 -44.28%

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