[INTEGRA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 67.72%
YoY- -103.07%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 91,056 90,463 88,580 88,824 88,252 86,996 87,780 2.46%
PBT 51,553 16,063 18,572 14,568 11,983 47,261 42,359 13.95%
Tax -8,701 -10,726 -10,675 -9,763 -9,386 -8,429 -8,367 2.63%
NP 42,852 5,337 7,897 4,805 2,597 38,832 33,992 16.64%
-
NP to SH 37,063 -599 1,967 -1,006 -3,116 33,002 28,353 19.49%
-
Tax Rate 16.88% 66.77% 57.48% 67.02% 78.33% 17.84% 19.75% -
Total Cost 48,204 85,126 80,683 84,019 85,655 48,164 53,788 -7.02%
-
Net Worth 300,690 501,663 489,806 482,490 469,105 499,168 483,947 -27.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 8,143 8,143 8,143 -
Div Payout % - - - - 0.00% 24.68% 28.72% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 300,690 501,663 489,806 482,490 469,105 499,168 483,947 -27.12%
NOSH 300,690 300,397 300,495 301,556 300,708 300,703 300,588 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 47.06% 5.90% 8.92% 5.41% 2.94% 44.64% 38.72% -
ROE 12.33% -0.12% 0.40% -0.21% -0.66% 6.61% 5.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.28 30.11 29.48 29.46 29.35 28.93 29.20 2.44%
EPS 12.33 -0.20 0.65 -0.33 -1.04 10.97 9.43 19.51%
DPS 0.00 0.00 0.00 0.00 2.70 2.70 2.70 -
NAPS 1.00 1.67 1.63 1.60 1.56 1.66 1.61 -27.13%
Adjusted Per Share Value based on latest NOSH - 301,556
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.28 30.08 29.45 29.53 29.34 28.93 29.19 2.46%
EPS 12.32 -0.20 0.65 -0.33 -1.04 10.97 9.43 19.45%
DPS 0.00 0.00 0.00 0.00 2.71 2.71 2.71 -
NAPS 0.9998 1.668 1.6286 1.6042 1.5597 1.6597 1.6091 -27.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.90 0.80 0.67 0.46 0.47 0.64 0.72 -
P/RPS 2.97 2.66 2.27 1.56 1.60 2.21 2.47 13.03%
P/EPS 7.30 -401.20 102.35 -137.89 -45.36 5.83 7.63 -2.89%
EY 13.70 -0.25 0.98 -0.73 -2.20 17.15 13.10 3.02%
DY 0.00 0.00 0.00 0.00 5.74 4.22 3.75 -
P/NAPS 0.90 0.48 0.41 0.29 0.30 0.39 0.45 58.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 26/08/09 28/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.96 0.79 0.77 0.54 0.48 0.41 0.69 -
P/RPS 3.17 2.62 2.61 1.83 1.64 1.42 2.36 21.67%
P/EPS 7.79 -396.18 117.63 -161.87 -46.32 3.74 7.32 4.22%
EY 12.84 -0.25 0.85 -0.62 -2.16 26.77 13.67 -4.07%
DY 0.00 0.00 0.00 0.00 5.63 6.59 3.91 -
P/NAPS 0.96 0.47 0.47 0.34 0.31 0.25 0.43 70.56%

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