[INTEGRA] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -454.05%
YoY- 96.99%
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 17,515 7,724 0 4 4 6 1,212 490.41%
PBT 14,028 7,929 -241 -131 -59 -153 -1,709 -
Tax -2,675 -2,751 0 131 96 153 1,709 -
NP 11,353 5,178 -241 0 37 0 0 -
-
NP to SH 11,353 5,178 -241 -131 37 -139 -1,479 -
-
Tax Rate 19.07% 34.70% - - - - - -
Total Cost 6,162 2,546 241 4 -33 6 1,212 194.79%
-
Net Worth 158,051 50,485 7,283 8,374 8,677 9,497 9,610 543.42%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 158,051 50,485 7,283 8,374 8,677 9,497 9,610 543.42%
NOSH 111,303 32,362 19,754 19,848 19,473 19,857 19,799 215.16%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 64.82% 67.04% 0.00% 0.00% 925.00% 0.00% 0.00% -
ROE 7.18% 10.26% -3.31% -1.56% 0.43% -1.46% -15.39% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 15.74 23.87 0.00 0.02 0.02 0.03 6.12 87.39%
EPS 10.20 16.00 -1.22 -0.66 0.19 -0.70 -7.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.56 0.3687 0.4219 0.4456 0.4783 0.4854 104.14%
Adjusted Per Share Value based on latest NOSH - 19,848
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.82 2.57 0.00 0.00 0.00 0.00 0.40 493.09%
EPS 3.77 1.72 -0.08 -0.04 0.01 -0.05 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5255 0.1679 0.0242 0.0278 0.0289 0.0316 0.032 542.78%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.03 1.04 1.21 1.29 1.45 1.21 1.10 -
P/RPS 6.55 4.36 0.00 6,401.14 7,059.21 4,004.52 17.97 -48.87%
P/EPS 10.10 6.50 -99.18 -195.45 763.16 -172.86 -14.73 -
EY 9.90 15.38 -1.01 -0.51 0.13 -0.58 -6.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 3.28 3.06 3.25 2.53 2.27 -52.96%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 14/05/02 28/02/02 26/11/01 29/08/01 -
Price 0.98 0.90 1.14 1.30 1.44 1.40 1.60 -
P/RPS 6.23 3.77 0.00 6,450.76 7,010.53 4,633.33 26.14 -61.45%
P/EPS 9.61 5.63 -93.44 -196.97 757.89 -200.00 -21.42 -
EY 10.41 17.78 -1.07 -0.51 0.13 -0.50 -4.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 3.09 3.08 3.23 2.93 3.30 -64.67%

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