[INTEGRA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -26.75%
YoY- -6.72%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 21,569 20,694 22,557 22,960 21,458 21,867 22,912 -3.95%
PBT 9,729 9,326 11,681 11,623 14,468 13,265 7,826 15.63%
Tax -2,248 -2,322 -1,176 -2,621 -2,552 -2,594 2,189 -
NP 7,481 7,004 10,505 9,002 11,916 10,671 10,015 -17.68%
-
NP to SH 6,132 5,640 8,841 7,740 10,567 9,390 8,385 -18.84%
-
Tax Rate 23.11% 24.90% 10.07% 22.55% 17.64% 19.56% -27.97% -
Total Cost 14,088 13,690 12,052 13,958 9,542 11,196 12,897 6.07%
-
Net Worth 483,947 485,582 481,092 469,821 463,623 457,461 447,818 5.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 8,143 - - - 6,019 - -
Div Payout % - 144.39% - - - 64.10% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 483,947 485,582 481,092 469,821 463,623 457,461 447,818 5.31%
NOSH 300,588 301,604 300,682 301,167 301,054 300,961 300,549 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 34.68% 33.85% 46.57% 39.21% 55.53% 48.80% 43.71% -
ROE 1.27% 1.16% 1.84% 1.65% 2.28% 2.05% 1.87% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.18 6.86 7.50 7.62 7.13 7.27 7.62 -3.89%
EPS 2.04 1.87 2.94 2.57 3.51 3.12 2.79 -18.85%
DPS 0.00 2.70 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.61 1.61 1.60 1.56 1.54 1.52 1.49 5.30%
Adjusted Per Share Value based on latest NOSH - 301,167
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.17 6.88 7.50 7.63 7.13 7.27 7.62 -3.98%
EPS 2.04 1.88 2.94 2.57 3.51 3.12 2.79 -18.85%
DPS 0.00 2.71 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.6091 1.6145 1.5996 1.5621 1.5415 1.521 1.489 5.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.72 1.12 1.36 1.32 1.22 1.10 0.89 -
P/RPS 10.03 16.32 18.13 17.31 17.12 15.14 11.67 -9.61%
P/EPS 35.29 59.89 46.25 51.36 34.76 35.26 31.90 6.97%
EY 2.83 1.67 2.16 1.95 2.88 2.84 3.13 -6.50%
DY 0.00 2.41 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.45 0.70 0.85 0.85 0.79 0.72 0.60 -17.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 29/02/08 28/11/07 21/08/07 31/05/07 28/02/07 -
Price 0.69 1.05 1.17 1.40 1.27 1.19 1.05 -
P/RPS 9.62 15.30 15.60 18.36 17.82 16.38 13.77 -21.28%
P/EPS 33.82 56.15 39.79 54.47 36.18 38.14 37.64 -6.89%
EY 2.96 1.78 2.51 1.84 2.76 2.62 2.66 7.39%
DY 0.00 2.57 0.00 0.00 0.00 1.68 0.00 -
P/NAPS 0.43 0.65 0.73 0.90 0.82 0.78 0.70 -27.75%

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