[INTEGRA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1.05%
YoY- 20.51%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 22,960 21,458 21,867 22,912 23,085 23,129 21,626 4.06%
PBT 11,623 14,468 13,265 7,826 12,362 14,232 13,410 -9.08%
Tax -2,621 -2,552 -2,594 2,189 -2,654 -3,157 -2,904 -6.60%
NP 9,002 11,916 10,671 10,015 9,708 11,075 10,506 -9.77%
-
NP to SH 7,740 10,567 9,390 8,385 8,298 9,828 9,266 -11.29%
-
Tax Rate 22.55% 17.64% 19.56% -27.97% 21.47% 22.18% 21.66% -
Total Cost 13,958 9,542 11,196 12,897 13,377 12,054 11,120 16.34%
-
Net Worth 469,821 463,623 457,461 447,818 441,958 432,792 430,207 6.04%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 6,019 - - - - -
Div Payout % - - 64.10% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 469,821 463,623 457,461 447,818 441,958 432,792 430,207 6.04%
NOSH 301,167 301,054 300,961 300,549 300,652 300,550 300,844 0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 39.21% 55.53% 48.80% 43.71% 42.05% 47.88% 48.58% -
ROE 1.65% 2.28% 2.05% 1.87% 1.88% 2.27% 2.15% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.62 7.13 7.27 7.62 7.68 7.70 7.19 3.94%
EPS 2.57 3.51 3.12 2.79 2.76 3.27 3.08 -11.35%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.54 1.52 1.49 1.47 1.44 1.43 5.96%
Adjusted Per Share Value based on latest NOSH - 300,549
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.63 7.13 7.27 7.62 7.68 7.69 7.19 4.03%
EPS 2.57 3.51 3.12 2.79 2.76 3.27 3.08 -11.35%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.5621 1.5415 1.521 1.489 1.4695 1.439 1.4304 6.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.32 1.22 1.10 0.89 0.79 0.71 0.56 -
P/RPS 17.31 17.12 15.14 11.67 10.29 9.23 7.79 70.20%
P/EPS 51.36 34.76 35.26 31.90 28.62 21.71 18.18 99.71%
EY 1.95 2.88 2.84 3.13 3.49 4.61 5.50 -49.87%
DY 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.72 0.60 0.54 0.49 0.39 68.02%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 21/08/07 31/05/07 28/02/07 28/11/06 28/08/06 31/05/06 -
Price 1.40 1.27 1.19 1.05 0.79 0.68 0.68 -
P/RPS 18.36 17.82 16.38 13.77 10.29 8.84 9.46 55.52%
P/EPS 54.47 36.18 38.14 37.64 28.62 20.80 22.08 82.47%
EY 1.84 2.76 2.62 2.66 3.49 4.81 4.53 -45.12%
DY 0.00 0.00 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.82 0.78 0.70 0.54 0.47 0.48 51.99%

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