[INTEGRA] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 7.84%
YoY- 46.49%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 21,241 23,382 23,130 22,188 24,115 23,286 22,954 -5.01%
PBT 10,987 10,546 9,400 10,976 14,373 10,538 9,204 12.46%
Tax -5,307 -4,529 -4,047 -4,646 -8,503 -5,174 -3,693 27.20%
NP 5,680 6,017 5,353 6,330 5,870 5,364 5,511 2.02%
-
NP to SH 5,680 6,017 5,353 6,330 5,870 5,364 5,511 2.02%
-
Tax Rate 48.30% 42.95% 43.05% 42.33% 59.16% 49.10% 40.12% -
Total Cost 15,561 17,365 17,777 15,858 18,245 17,922 17,443 -7.29%
-
Net Worth 263,810 255,185 246,450 245,287 210,756 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 263,810 255,185 246,450 245,287 210,756 0 0 -
NOSH 269,194 268,616 265,000 263,749 231,600 198,921 194,748 23.96%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 26.74% 25.73% 23.14% 28.53% 24.34% 23.04% 24.01% -
ROE 2.15% 2.36% 2.17% 2.58% 2.79% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.89 8.70 8.73 8.41 10.41 11.71 11.79 -23.39%
EPS 2.11 2.24 2.02 2.40 2.53 2.70 2.80 -17.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.93 0.93 0.91 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 263,749
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.06 7.77 7.69 7.38 8.02 7.74 7.63 -5.02%
EPS 1.89 2.00 1.78 2.10 1.95 1.78 1.83 2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8771 0.8485 0.8194 0.8156 0.7007 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.03 1.08 1.25 1.41 1.54 1.61 1.15 -
P/RPS 13.05 12.41 14.32 16.76 14.79 13.75 9.76 21.26%
P/EPS 48.82 48.21 61.88 58.75 60.76 59.71 40.64 12.94%
EY 2.05 2.07 1.62 1.70 1.65 1.67 2.46 -11.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.14 1.34 1.52 1.69 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 25/08/03 -
Price 1.01 1.05 1.12 1.32 1.54 1.58 1.47 -
P/RPS 12.80 12.06 12.83 15.69 14.79 13.50 12.47 1.74%
P/EPS 47.87 46.87 55.45 55.00 60.76 58.59 51.95 -5.28%
EY 2.09 2.13 1.80 1.82 1.65 1.71 1.93 5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.11 1.20 1.42 1.69 0.00 0.00 -

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