[INTEGRA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -73.75%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 88,842 66,285 43,325 21,867 90,752 67,840 44,755 57.75%
PBT 51,037 39,356 27,733 13,265 47,830 40,004 27,642 50.33%
Tax -8,943 -7,767 -5,146 -2,594 -6,526 -8,715 -6,061 29.51%
NP 42,094 31,589 22,587 10,671 41,304 31,289 21,581 55.92%
-
NP to SH 36,538 27,697 19,957 9,390 35,777 27,392 19,094 53.95%
-
Tax Rate 17.52% 19.74% 18.56% 19.56% 13.64% 21.79% 21.93% -
Total Cost 46,748 34,696 20,738 11,196 49,448 36,551 23,174 59.44%
-
Net Worth 481,146 469,134 463,556 457,461 448,347 442,000 432,997 7.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,014 - - 6,019 - - - -
Div Payout % 16.46% - - 64.10% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 481,146 469,134 463,556 457,461 448,347 442,000 432,997 7.26%
NOSH 300,716 300,727 301,010 300,961 300,904 300,680 300,692 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 47.38% 47.66% 52.13% 48.80% 45.51% 46.12% 48.22% -
ROE 7.59% 5.90% 4.31% 2.05% 7.98% 6.20% 4.41% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.54 22.04 14.39 7.27 30.16 22.56 14.88 57.75%
EPS 12.14 9.21 6.63 3.12 11.89 9.11 6.35 53.85%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.60 1.56 1.54 1.52 1.49 1.47 1.44 7.25%
Adjusted Per Share Value based on latest NOSH - 300,961
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.54 22.04 14.41 7.27 30.17 22.56 14.88 57.75%
EPS 12.15 9.21 6.64 3.12 11.90 9.11 6.35 53.94%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.5998 1.5598 1.5413 1.521 1.4907 1.4696 1.4397 7.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.36 1.32 1.22 1.10 0.89 0.79 0.71 -
P/RPS 4.60 5.99 8.48 15.14 2.95 3.50 4.77 -2.38%
P/EPS 11.19 14.33 18.40 35.26 7.49 8.67 11.18 0.05%
EY 8.93 6.98 5.43 2.84 13.36 11.53 8.94 -0.07%
DY 1.47 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 0.79 0.72 0.60 0.54 0.49 44.22%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 21/08/07 31/05/07 28/02/07 28/11/06 28/08/06 -
Price 1.17 1.40 1.27 1.19 1.05 0.79 0.68 -
P/RPS 3.96 6.35 8.82 16.38 3.48 3.50 4.57 -9.08%
P/EPS 9.63 15.20 19.16 38.14 8.83 8.67 10.71 -6.82%
EY 10.38 6.58 5.22 2.62 11.32 11.53 9.34 7.27%
DY 1.71 0.00 0.00 1.68 0.00 0.00 0.00 -
P/NAPS 0.73 0.90 0.82 0.78 0.70 0.54 0.47 34.00%

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