[INTEGRA] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.89%
YoY- -20.71%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 21,949 21,522 24,406 24,059 21,325 21,266 23,813 -5.30%
PBT 14,253 13,456 11,893 14,016 13,733 11,911 -23,597 -
Tax 945 -3,084 -108 -2,734 -3,160 -2,699 -2,133 -
NP 15,198 10,372 11,785 11,282 10,573 9,212 -25,730 -
-
NP to SH 13,706 8,901 10,385 9,823 9,105 7,750 -27,277 -
-
Tax Rate -6.63% 22.92% 0.91% 19.51% 23.01% 22.66% - -
Total Cost 6,751 11,150 12,621 12,777 10,752 12,054 49,543 -73.61%
-
Net Worth 525,997 520,227 300,690 501,663 489,806 482,490 469,105 7.95%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 525,997 520,227 300,690 501,663 489,806 482,490 469,105 7.95%
NOSH 300,570 300,709 300,690 300,397 300,495 301,556 300,708 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 69.24% 48.19% 48.29% 46.89% 49.58% 43.32% -108.05% -
ROE 2.61% 1.71% 3.45% 1.96% 1.86% 1.61% -5.81% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.30 7.16 8.12 8.01 7.10 7.05 7.92 -5.30%
EPS 4.56 2.96 3.45 3.27 3.03 2.57 -9.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.00 1.67 1.63 1.60 1.56 7.98%
Adjusted Per Share Value based on latest NOSH - 300,397
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.30 7.16 8.11 8.00 7.09 7.07 7.92 -5.30%
EPS 4.56 2.96 3.45 3.27 3.03 2.58 -9.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7489 1.7297 0.9998 1.668 1.6286 1.6042 1.5597 7.95%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.11 0.96 0.90 0.80 0.67 0.46 0.47 -
P/RPS 15.20 13.41 11.09 9.99 9.44 6.52 5.94 87.40%
P/EPS 24.34 32.43 26.06 24.46 22.11 17.90 -5.18 -
EY 4.11 3.08 3.84 4.09 4.52 5.59 -19.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.90 0.48 0.41 0.29 0.30 64.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 04/06/10 25/02/10 30/11/09 26/08/09 28/05/09 26/02/09 -
Price 1.24 1.02 0.96 0.79 0.77 0.54 0.48 -
P/RPS 16.98 14.25 11.83 9.86 10.85 7.66 6.06 99.12%
P/EPS 27.19 34.46 27.80 24.16 25.41 21.01 -5.29 -
EY 3.68 2.90 3.60 4.14 3.94 4.76 -18.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.59 0.96 0.47 0.47 0.34 0.31 74.01%

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