[INTEGRA] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 6.07%
YoY- 47.57%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 21,867 22,912 23,085 23,129 21,626 22,343 22,839 -2.86%
PBT 13,265 7,826 12,362 14,232 13,410 9,421 10,750 15.05%
Tax -2,594 2,189 -2,654 -3,157 -2,904 -698 -2,931 -7.82%
NP 10,671 10,015 9,708 11,075 10,506 8,723 7,819 23.06%
-
NP to SH 9,390 8,385 8,298 9,828 9,266 6,958 6,582 26.75%
-
Tax Rate 19.56% -27.97% 21.47% 22.18% 21.66% 7.41% 27.27% -
Total Cost 11,196 12,897 13,377 12,054 11,120 13,620 15,020 -17.80%
-
Net Worth 457,461 447,818 441,958 432,792 430,207 402,983 280,869 38.47%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,019 - - - - 5,756 - -
Div Payout % 64.10% - - - - 82.74% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 457,461 447,818 441,958 432,792 430,207 402,983 280,869 38.47%
NOSH 300,961 300,549 300,652 300,550 300,844 287,845 283,706 4.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 48.80% 43.71% 42.05% 47.88% 48.58% 39.04% 34.24% -
ROE 2.05% 1.87% 1.88% 2.27% 2.15% 1.73% 2.34% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.27 7.62 7.68 7.70 7.19 7.76 8.05 -6.57%
EPS 3.12 2.79 2.76 3.27 3.08 2.42 2.32 21.85%
DPS 2.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.52 1.49 1.47 1.44 1.43 1.40 0.99 33.12%
Adjusted Per Share Value based on latest NOSH - 300,550
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.27 7.62 7.68 7.69 7.19 7.43 7.59 -2.83%
EPS 3.12 2.79 2.76 3.27 3.08 2.31 2.19 26.63%
DPS 2.00 0.00 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.521 1.489 1.4695 1.439 1.4304 1.3399 0.9339 38.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.10 0.89 0.79 0.71 0.56 0.53 0.63 -
P/RPS 15.14 11.67 10.29 9.23 7.79 6.83 7.83 55.26%
P/EPS 35.26 31.90 28.62 21.71 18.18 21.93 27.16 19.02%
EY 2.84 3.13 3.49 4.61 5.50 4.56 3.68 -15.87%
DY 1.82 0.00 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.72 0.60 0.54 0.49 0.39 0.38 0.64 8.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 28/11/06 28/08/06 31/05/06 28/02/06 29/11/05 -
Price 1.19 1.05 0.79 0.68 0.68 0.57 0.58 -
P/RPS 16.38 13.77 10.29 8.84 9.46 7.34 7.20 73.06%
P/EPS 38.14 37.64 28.62 20.80 22.08 23.58 25.00 32.55%
EY 2.62 2.66 3.49 4.81 4.53 4.24 4.00 -24.59%
DY 1.68 0.00 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.78 0.70 0.54 0.47 0.48 0.41 0.59 20.47%

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