[INTEGRA] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12.53%
YoY- 7.52%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 20,694 22,557 22,960 21,458 21,867 22,912 23,085 -7.02%
PBT 9,326 11,681 11,623 14,468 13,265 7,826 12,362 -17.11%
Tax -2,322 -1,176 -2,621 -2,552 -2,594 2,189 -2,654 -8.51%
NP 7,004 10,505 9,002 11,916 10,671 10,015 9,708 -19.54%
-
NP to SH 5,640 8,841 7,740 10,567 9,390 8,385 8,298 -22.67%
-
Tax Rate 24.90% 10.07% 22.55% 17.64% 19.56% -27.97% 21.47% -
Total Cost 13,690 12,052 13,958 9,542 11,196 12,897 13,377 1.55%
-
Net Worth 485,582 481,092 469,821 463,623 457,461 447,818 441,958 6.47%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 8,143 - - - 6,019 - - -
Div Payout % 144.39% - - - 64.10% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 485,582 481,092 469,821 463,623 457,461 447,818 441,958 6.47%
NOSH 301,604 300,682 301,167 301,054 300,961 300,549 300,652 0.21%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 33.85% 46.57% 39.21% 55.53% 48.80% 43.71% 42.05% -
ROE 1.16% 1.84% 1.65% 2.28% 2.05% 1.87% 1.88% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.86 7.50 7.62 7.13 7.27 7.62 7.68 -7.24%
EPS 1.87 2.94 2.57 3.51 3.12 2.79 2.76 -22.84%
DPS 2.70 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.61 1.60 1.56 1.54 1.52 1.49 1.47 6.24%
Adjusted Per Share Value based on latest NOSH - 301,054
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.88 7.50 7.63 7.13 7.27 7.62 7.68 -7.06%
EPS 1.88 2.94 2.57 3.51 3.12 2.79 2.76 -22.56%
DPS 2.71 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.6145 1.5996 1.5621 1.5415 1.521 1.489 1.4695 6.46%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.12 1.36 1.32 1.22 1.10 0.89 0.79 -
P/RPS 16.32 18.13 17.31 17.12 15.14 11.67 10.29 35.96%
P/EPS 59.89 46.25 51.36 34.76 35.26 31.90 28.62 63.52%
EY 1.67 2.16 1.95 2.88 2.84 3.13 3.49 -38.79%
DY 2.41 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.70 0.85 0.85 0.79 0.72 0.60 0.54 18.86%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 28/11/07 21/08/07 31/05/07 28/02/07 28/11/06 -
Price 1.05 1.17 1.40 1.27 1.19 1.05 0.79 -
P/RPS 15.30 15.60 18.36 17.82 16.38 13.77 10.29 30.24%
P/EPS 56.15 39.79 54.47 36.18 38.14 37.64 28.62 56.65%
EY 1.78 2.51 1.84 2.76 2.62 2.66 3.49 -36.13%
DY 2.57 0.00 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 0.65 0.73 0.90 0.82 0.78 0.70 0.54 13.14%

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