[INTEGRA] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 50.08%
YoY- 59.85%
Quarter Report
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 22,214 21,454 22,197 21,339 23,287 21,949 21,522 2.13%
PBT 13,717 13,899 18,430 19,888 13,140 14,253 13,456 1.28%
Tax -2,592 -2,995 -2,781 -2,221 -614 945 -3,084 -10.93%
NP 11,125 10,904 15,649 17,667 12,526 15,198 10,372 4.77%
-
NP to SH 9,633 9,368 14,176 16,600 11,061 13,706 8,901 5.40%
-
Tax Rate 18.90% 21.55% 15.09% 11.17% 4.67% -6.63% 22.92% -
Total Cost 11,089 10,550 6,548 3,672 10,761 6,751 11,150 -0.36%
-
Net Worth 547,876 537,458 565,836 300,848 538,021 525,997 520,227 3.50%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 48,041 - - - - - -
Div Payout % - 512.82% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 547,876 537,458 565,836 300,848 538,021 525,997 520,227 3.50%
NOSH 301,031 300,256 300,976 300,848 300,570 300,570 300,709 0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 50.08% 50.83% 70.50% 82.79% 53.79% 69.24% 48.19% -
ROE 1.76% 1.74% 2.51% 5.52% 2.06% 2.61% 1.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.38 7.15 7.37 7.09 7.75 7.30 7.16 2.03%
EPS 3.20 3.12 4.71 5.51 3.68 4.56 2.96 5.32%
DPS 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.79 1.88 1.00 1.79 1.75 1.73 3.43%
Adjusted Per Share Value based on latest NOSH - 300,848
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.39 7.13 7.38 7.10 7.74 7.30 7.16 2.12%
EPS 3.20 3.11 4.71 5.52 3.68 4.56 2.96 5.32%
DPS 0.00 15.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8216 1.787 1.8814 1.0003 1.7889 1.7489 1.7297 3.50%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.09 1.49 1.57 1.65 1.21 1.11 0.96 -
P/RPS 14.77 20.85 21.29 23.26 15.62 15.20 13.41 6.64%
P/EPS 34.06 47.76 33.33 29.90 32.88 24.34 32.43 3.32%
EY 2.94 2.09 3.00 3.34 3.04 4.11 3.08 -3.05%
DY 0.00 10.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.84 1.65 0.68 0.63 0.55 5.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 26/05/11 28/02/11 22/11/10 26/08/10 04/06/10 -
Price 1.16 1.25 1.49 1.47 1.60 1.24 1.02 -
P/RPS 15.72 17.49 20.20 20.72 20.65 16.98 14.25 6.75%
P/EPS 36.25 40.06 31.63 26.64 43.48 27.19 34.46 3.43%
EY 2.76 2.50 3.16 3.75 2.30 3.68 2.90 -3.24%
DY 0.00 12.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.79 1.47 0.89 0.71 0.59 5.56%

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