[INTEGRA] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 4.68%
YoY- 6.07%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 88,774 87,672 88,215 89,394 89,941 92,815 92,719 -2.84%
PBT 41,717 43,283 43,079 42,088 41,909 45,295 45,287 -5.31%
Tax -8,744 -13,353 -14,951 -16,433 -18,529 -21,725 -22,370 -46.44%
NP 32,973 29,930 28,128 25,655 23,380 23,570 22,917 27.36%
-
NP to SH 27,625 26,347 25,782 24,475 23,380 23,570 22,917 13.22%
-
Tax Rate 20.96% 30.85% 34.71% 39.04% 44.21% 47.96% 49.40% -
Total Cost 55,801 57,742 60,087 63,739 66,561 69,245 69,802 -13.82%
-
Net Worth 402,983 280,869 277,736 266,179 263,810 255,185 246,450 38.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,756 - - - - - - -
Div Payout % 20.84% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 402,983 280,869 277,736 266,179 263,810 255,185 246,450 38.67%
NOSH 287,845 283,706 283,404 280,188 269,194 268,616 265,000 5.65%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 37.14% 34.14% 31.89% 28.70% 25.99% 25.39% 24.72% -
ROE 6.86% 9.38% 9.28% 9.19% 8.86% 9.24% 9.30% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.84 30.90 31.13 31.90 33.41 34.55 34.99 -8.05%
EPS 9.60 9.29 9.10 8.74 8.69 8.77 8.65 7.17%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 0.99 0.98 0.95 0.98 0.95 0.93 31.25%
Adjusted Per Share Value based on latest NOSH - 280,188
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.52 29.15 29.33 29.72 29.90 30.86 30.83 -2.84%
EPS 9.19 8.76 8.57 8.14 7.77 7.84 7.62 13.26%
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3399 0.9339 0.9234 0.885 0.8771 0.8485 0.8194 38.67%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.53 0.63 0.70 0.79 1.03 1.08 1.25 -
P/RPS 1.72 2.04 2.25 2.48 3.08 3.13 3.57 -38.46%
P/EPS 5.52 6.78 7.69 9.04 11.86 12.31 14.45 -47.25%
EY 18.11 14.74 13.00 11.06 8.43 8.12 6.92 89.57%
DY 3.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.64 0.71 0.83 1.05 1.14 1.34 -56.73%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.57 0.58 0.68 0.69 1.01 1.05 1.12 -
P/RPS 1.85 1.88 2.18 2.16 3.02 3.04 3.20 -30.53%
P/EPS 5.94 6.25 7.47 7.90 11.63 11.97 12.95 -40.43%
EY 16.84 16.01 13.38 12.66 8.60 8.36 7.72 67.95%
DY 3.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 0.69 0.73 1.03 1.11 1.20 -51.03%

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