[INTEGRA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -66.46%
YoY- 24.79%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 90,752 67,840 44,755 21,626 88,774 66,431 43,592 62.82%
PBT 47,830 40,004 27,642 13,410 41,717 32,296 21,545 69.93%
Tax -6,526 -8,715 -6,061 -2,904 -8,744 -8,046 -5,114 17.59%
NP 41,304 31,289 21,581 10,506 32,973 24,250 16,431 84.56%
-
NP to SH 35,777 27,392 19,094 9,266 27,625 20,667 14,085 85.84%
-
Tax Rate 13.64% 21.79% 21.93% 21.66% 20.96% 24.91% 23.74% -
Total Cost 49,448 36,551 23,174 11,120 55,801 42,181 27,161 48.93%
-
Net Worth 448,347 442,000 432,997 430,207 397,617 279,895 276,619 37.86%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 5,680 - - -
Div Payout % - - - - 20.56% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 448,347 442,000 432,997 430,207 397,617 279,895 276,619 37.86%
NOSH 300,904 300,680 300,692 300,844 284,012 282,722 282,264 4.34%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 45.51% 46.12% 48.22% 48.58% 37.14% 36.50% 37.69% -
ROE 7.98% 6.20% 4.41% 2.15% 6.95% 7.38% 5.09% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 30.16 22.56 14.88 7.19 31.26 23.50 15.44 56.07%
EPS 11.89 9.11 6.35 3.08 9.73 7.31 4.99 78.11%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.49 1.47 1.44 1.43 1.40 0.99 0.98 32.12%
Adjusted Per Share Value based on latest NOSH - 300,844
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 30.17 22.56 14.88 7.19 29.52 22.09 14.49 62.83%
EPS 11.90 9.11 6.35 3.08 9.19 6.87 4.68 85.97%
DPS 0.00 0.00 0.00 0.00 1.89 0.00 0.00 -
NAPS 1.4907 1.4696 1.4397 1.4304 1.322 0.9306 0.9197 37.86%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.89 0.79 0.71 0.56 0.53 0.63 0.70 -
P/RPS 2.95 3.50 4.77 7.79 1.70 2.68 4.53 -24.81%
P/EPS 7.49 8.67 11.18 18.18 5.45 8.62 14.03 -34.11%
EY 13.36 11.53 8.94 5.50 18.35 11.60 7.13 51.81%
DY 0.00 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 0.60 0.54 0.49 0.39 0.38 0.64 0.71 -10.58%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 -
Price 1.05 0.79 0.68 0.68 0.57 0.58 0.68 -
P/RPS 3.48 3.50 4.57 9.46 1.82 2.47 4.40 -14.44%
P/EPS 8.83 8.67 10.71 22.08 5.86 7.93 13.63 -25.07%
EY 11.32 11.53 9.34 4.53 17.06 12.60 7.34 33.38%
DY 0.00 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 0.70 0.54 0.47 0.48 0.41 0.59 0.69 0.96%

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