[INTEGRA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.61%
YoY- 29.51%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 66,285 43,325 21,867 90,752 67,840 44,755 21,626 110.86%
PBT 39,356 27,733 13,265 47,830 40,004 27,642 13,410 104.85%
Tax -7,767 -5,146 -2,594 -6,526 -8,715 -6,061 -2,904 92.56%
NP 31,589 22,587 10,671 41,304 31,289 21,581 10,506 108.18%
-
NP to SH 27,697 19,957 9,390 35,777 27,392 19,094 9,266 107.36%
-
Tax Rate 19.74% 18.56% 19.56% 13.64% 21.79% 21.93% 21.66% -
Total Cost 34,696 20,738 11,196 49,448 36,551 23,174 11,120 113.37%
-
Net Worth 469,134 463,556 457,461 448,347 442,000 432,997 430,207 5.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 6,019 - - - - -
Div Payout % - - 64.10% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 469,134 463,556 457,461 448,347 442,000 432,997 430,207 5.93%
NOSH 300,727 301,010 300,961 300,904 300,680 300,692 300,844 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 47.66% 52.13% 48.80% 45.51% 46.12% 48.22% 48.58% -
ROE 5.90% 4.31% 2.05% 7.98% 6.20% 4.41% 2.15% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.04 14.39 7.27 30.16 22.56 14.88 7.19 110.87%
EPS 9.21 6.63 3.12 11.89 9.11 6.35 3.08 107.41%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.54 1.52 1.49 1.47 1.44 1.43 5.96%
Adjusted Per Share Value based on latest NOSH - 300,549
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.04 14.41 7.27 30.17 22.56 14.88 7.19 110.87%
EPS 9.21 6.64 3.12 11.90 9.11 6.35 3.08 107.41%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.5598 1.5413 1.521 1.4907 1.4696 1.4397 1.4304 5.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.32 1.22 1.10 0.89 0.79 0.71 0.56 -
P/RPS 5.99 8.48 15.14 2.95 3.50 4.77 7.79 -16.05%
P/EPS 14.33 18.40 35.26 7.49 8.67 11.18 18.18 -14.65%
EY 6.98 5.43 2.84 13.36 11.53 8.94 5.50 17.20%
DY 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.72 0.60 0.54 0.49 0.39 68.02%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 21/08/07 31/05/07 28/02/07 28/11/06 28/08/06 31/05/06 -
Price 1.40 1.27 1.19 1.05 0.79 0.68 0.68 -
P/RPS 6.35 8.82 16.38 3.48 3.50 4.57 9.46 -23.31%
P/EPS 15.20 19.16 38.14 8.83 8.67 10.71 22.08 -22.01%
EY 6.58 5.22 2.62 11.32 11.53 9.34 4.53 28.22%
DY 0.00 0.00 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.82 0.78 0.70 0.54 0.47 0.48 51.99%

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