[INTEGRA] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.22%
YoY- 5.44%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 22,176 21,569 20,694 22,557 22,960 21,458 21,867 0.93%
PBT 16,525 9,729 9,326 11,681 11,623 14,468 13,265 15.73%
Tax -2,683 -2,248 -2,322 -1,176 -2,621 -2,552 -2,594 2.26%
NP 13,842 7,481 7,004 10,505 9,002 11,916 10,671 18.88%
-
NP to SH 12,389 6,132 5,640 8,841 7,740 10,567 9,390 20.23%
-
Tax Rate 16.24% 23.11% 24.90% 10.07% 22.55% 17.64% 19.56% -
Total Cost 8,334 14,088 13,690 12,052 13,958 9,542 11,196 -17.82%
-
Net Worth 499,168 483,947 485,582 481,092 469,821 463,623 457,461 5.97%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 8,143 - - - 6,019 -
Div Payout % - - 144.39% - - - 64.10% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 499,168 483,947 485,582 481,092 469,821 463,623 457,461 5.97%
NOSH 300,703 300,588 301,604 300,682 301,167 301,054 300,961 -0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 62.42% 34.68% 33.85% 46.57% 39.21% 55.53% 48.80% -
ROE 2.48% 1.27% 1.16% 1.84% 1.65% 2.28% 2.05% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.37 7.18 6.86 7.50 7.62 7.13 7.27 0.91%
EPS 4.12 2.04 1.87 2.94 2.57 3.51 3.12 20.30%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 2.00 -
NAPS 1.66 1.61 1.61 1.60 1.56 1.54 1.52 6.03%
Adjusted Per Share Value based on latest NOSH - 300,682
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.37 7.17 6.88 7.50 7.63 7.13 7.27 0.91%
EPS 4.12 2.04 1.88 2.94 2.57 3.51 3.12 20.30%
DPS 0.00 0.00 2.71 0.00 0.00 0.00 2.00 -
NAPS 1.6597 1.6091 1.6145 1.5996 1.5621 1.5415 1.521 5.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.64 0.72 1.12 1.36 1.32 1.22 1.10 -
P/RPS 8.68 10.03 16.32 18.13 17.31 17.12 15.14 -30.91%
P/EPS 15.53 35.29 59.89 46.25 51.36 34.76 35.26 -42.02%
EY 6.44 2.83 1.67 2.16 1.95 2.88 2.84 72.34%
DY 0.00 0.00 2.41 0.00 0.00 0.00 1.82 -
P/NAPS 0.39 0.45 0.70 0.85 0.85 0.79 0.72 -33.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 27/05/08 29/02/08 28/11/07 21/08/07 31/05/07 -
Price 0.41 0.69 1.05 1.17 1.40 1.27 1.19 -
P/RPS 5.56 9.62 15.30 15.60 18.36 17.82 16.38 -51.24%
P/EPS 9.95 33.82 56.15 39.79 54.47 36.18 38.14 -59.07%
EY 10.05 2.96 1.78 2.51 1.84 2.76 2.62 144.44%
DY 0.00 0.00 2.57 0.00 0.00 0.00 1.68 -
P/NAPS 0.25 0.43 0.65 0.73 0.90 0.82 0.78 -53.06%

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