[INTEGRA] QoQ TTM Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 72.31%
YoY- 95.93%
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 43,415 25,243 7,732 14 1,226 3,017 3,851 403.52%
PBT 29,856 21,454 7,498 -584 -2,052 3,141 -1,887 -
Tax -14,872 -10,922 -2,655 110 1,819 -3,243 1,748 -
NP 14,984 10,532 4,843 -474 -233 -102 -139 -
-
NP to SH 14,984 10,532 4,843 -474 -1,712 -5,932 -10,452 -
-
Tax Rate 49.81% 50.91% 35.41% - - 103.25% - -
Total Cost 28,431 14,711 2,889 488 1,459 3,119 3,990 270.73%
-
Net Worth 0 111,303 50,485 7,283 8,374 8,763 9,497 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 0 111,303 50,485 7,283 8,374 8,763 9,497 -
NOSH 138,126 111,303 32,362 19,754 19,848 19,473 19,857 264.82%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 34.51% 41.72% 62.64% -3,385.71% -19.00% -3.38% -3.61% -
ROE 0.00% 9.46% 9.59% -6.51% -20.44% -67.69% -110.05% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 31.43 22.68 23.89 0.07 6.18 15.49 19.39 38.02%
EPS 10.85 9.46 14.96 -2.40 -8.63 -30.46 -52.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.00 1.56 0.3687 0.4219 0.45 0.4783 -
Adjusted Per Share Value based on latest NOSH - 19,754
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.44 8.39 2.57 0.00 0.41 1.00 1.28 403.74%
EPS 4.98 3.50 1.61 -0.16 -0.57 -1.97 -3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3701 0.1679 0.0242 0.0278 0.0291 0.0316 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.93 1.03 1.04 1.21 1.29 1.45 1.21 -
P/RPS 2.96 4.54 4.35 1,707.32 20.88 9.36 6.24 -39.20%
P/EPS 8.57 10.89 6.95 -50.43 -14.96 -4.76 -2.30 -
EY 11.66 9.19 14.39 -1.98 -6.69 -21.01 -43.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.03 0.67 3.28 3.06 3.22 2.53 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 28/02/03 29/11/02 30/08/02 14/05/02 28/02/02 26/11/01 -
Price 0.98 0.98 0.90 1.14 1.30 1.44 1.40 -
P/RPS 3.12 4.32 3.77 1,608.55 21.05 9.29 7.22 -42.87%
P/EPS 9.03 10.36 6.01 -47.51 -15.07 -4.73 -2.66 -
EY 11.07 9.66 16.63 -2.10 -6.63 -21.15 -37.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.98 0.58 3.09 3.08 3.20 2.93 -

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