[INTEGRA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 42.27%
YoY- 975.23%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 88,531 81,931 66,369 43,415 25,243 7,732 14 33555.40%
PBT 42,386 41,910 39,301 29,856 21,454 7,498 -584 -
Tax -21,320 -20,988 -18,565 -14,872 -10,922 -2,655 110 -
NP 21,066 20,922 20,736 14,984 10,532 4,843 -474 -
-
NP to SH 21,066 20,922 20,736 14,984 10,532 4,843 -474 -
-
Tax Rate 50.30% 50.08% 47.24% 49.81% 50.91% 35.41% - -
Total Cost 67,465 61,009 45,633 28,431 14,711 2,889 488 2549.76%
-
Net Worth 210,756 0 0 0 111,303 50,485 7,283 836.80%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 210,756 0 0 0 111,303 50,485 7,283 836.80%
NOSH 231,600 198,921 194,748 138,126 111,303 32,362 19,754 413.77%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 23.80% 25.54% 31.24% 34.51% 41.72% 62.64% -3,385.71% -
ROE 10.00% 0.00% 0.00% 0.00% 9.46% 9.59% -6.51% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.23 41.19 34.08 31.43 22.68 23.89 0.07 6505.18%
EPS 9.10 10.52 10.65 10.85 9.46 14.96 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.00 0.00 0.00 1.00 1.56 0.3687 82.33%
Adjusted Per Share Value based on latest NOSH - 138,126
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.44 27.24 22.07 14.44 8.39 2.57 0.00 -
EPS 7.00 6.96 6.89 4.98 3.50 1.61 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7007 0.00 0.00 0.00 0.3701 0.1679 0.0242 837.16%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.54 1.61 1.15 0.93 1.03 1.04 1.21 -
P/RPS 4.03 3.91 3.37 2.96 4.54 4.35 1,707.32 -98.20%
P/EPS 16.93 15.31 10.80 8.57 10.89 6.95 -50.43 -
EY 5.91 6.53 9.26 11.66 9.19 14.39 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 0.00 0.00 1.03 0.67 3.28 -35.65%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 25/08/03 23/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.54 1.58 1.47 0.98 0.98 0.90 1.14 -
P/RPS 4.03 3.84 4.31 3.12 4.32 3.77 1,608.55 -98.13%
P/EPS 16.93 15.02 13.81 9.03 10.36 6.01 -47.51 -
EY 5.91 6.66 7.24 11.07 9.66 16.63 -2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 0.00 0.00 0.98 0.58 3.09 -33.04%

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