[INTEGRA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 348.72%
YoY- 37.41%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 91,056 66,650 42,591 21,266 91,180 67,367 42,263 66.58%
PBT 52,759 39,660 25,644 11,911 12,493 36,091 19,055 96.81%
Tax -9,908 -8,593 -5,859 -2,699 -9,896 -7,764 -4,570 67.27%
NP 42,851 31,067 19,785 9,212 2,597 28,327 14,485 105.66%
-
NP to SH 37,063 26,678 16,855 7,750 -3,116 24,161 11,772 114.36%
-
Tax Rate 18.78% 21.67% 22.85% 22.66% 79.21% 21.51% 23.98% -
Total Cost 48,205 35,583 22,806 12,054 88,583 39,040 27,778 44.26%
-
Net Worth 511,268 502,280 490,600 482,490 477,670 499,467 484,729 3.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 8,162 8,123 8,129 -
Div Payout % - - - - 0.00% 33.62% 69.05% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 511,268 502,280 490,600 482,490 477,670 499,467 484,729 3.60%
NOSH 300,745 300,766 300,982 301,556 302,323 300,884 301,074 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 47.06% 46.61% 46.45% 43.32% 2.85% 42.05% 34.27% -
ROE 7.25% 5.31% 3.44% 1.61% -0.65% 4.84% 2.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.28 22.16 14.15 7.05 30.16 22.39 14.04 66.69%
EPS 12.32 8.87 5.60 2.57 -1.04 8.03 3.91 114.47%
DPS 0.00 0.00 0.00 0.00 2.70 2.70 2.70 -
NAPS 1.70 1.67 1.63 1.60 1.58 1.66 1.61 3.68%
Adjusted Per Share Value based on latest NOSH - 301,556
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.28 22.16 14.16 7.07 30.32 22.40 14.05 66.61%
EPS 12.32 8.87 5.60 2.58 -1.04 8.03 3.91 114.47%
DPS 0.00 0.00 0.00 0.00 2.71 2.70 2.70 -
NAPS 1.6999 1.67 1.6312 1.6042 1.5882 1.6607 1.6117 3.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.90 0.80 0.67 0.46 0.47 0.64 0.72 -
P/RPS 2.97 3.61 4.73 6.52 1.56 2.86 5.13 -30.46%
P/EPS 7.30 9.02 11.96 17.90 -45.60 7.97 18.41 -45.93%
EY 13.69 11.09 8.36 5.59 -2.19 12.55 5.43 84.92%
DY 0.00 0.00 0.00 0.00 5.74 4.22 3.75 -
P/NAPS 0.53 0.48 0.41 0.29 0.30 0.39 0.45 11.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 26/08/09 28/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.96 0.79 0.77 0.54 0.48 0.41 0.69 -
P/RPS 3.17 3.56 5.44 7.66 1.59 1.83 4.92 -25.34%
P/EPS 7.79 8.91 13.75 21.01 -46.57 5.11 17.65 -41.94%
EY 12.84 11.23 7.27 4.76 -2.15 19.59 5.67 72.19%
DY 0.00 0.00 0.00 0.00 5.63 6.59 3.91 -
P/NAPS 0.56 0.47 0.47 0.34 0.30 0.25 0.43 19.19%

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