[INTEGRA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.72%
YoY- 18.83%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 86,650 89,510 87,184 90,636 82,260 8 6,014 55.95%
PBT 55,466 55,284 43,090 40,752 34,950 -744 -13,542 -
Tax -10,292 -12,122 -10,228 -17,386 -15,286 0 13,542 -
NP 45,174 43,162 32,862 23,366 19,664 -744 0 -
-
NP to SH 39,914 38,188 28,170 23,366 19,664 -744 -11,660 -
-
Tax Rate 18.56% 21.93% 23.74% 42.66% 43.74% - - -
Total Cost 41,476 46,348 54,322 67,270 62,596 752 6,014 37.94%
-
Net Worth 463,556 432,997 276,619 249,201 0 7,295 9,612 90.73%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 463,556 432,997 276,619 249,201 0 7,295 9,612 90.73%
NOSH 301,010 300,692 282,264 267,958 167,587 19,787 19,802 57.35%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 52.13% 48.22% 37.69% 25.78% 23.90% -9,300.00% 0.00% -
ROE 8.61% 8.82% 10.18% 9.38% 0.00% -10.20% -121.30% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 28.79 29.77 30.89 33.82 49.08 0.04 30.37 -0.88%
EPS 13.26 12.70 9.98 8.72 11.74 -3.76 -58.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.44 0.98 0.93 0.00 0.3687 0.4854 21.20%
Adjusted Per Share Value based on latest NOSH - 265,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 28.81 29.76 28.99 30.14 27.35 0.00 2.00 55.95%
EPS 13.27 12.70 9.37 7.77 6.54 -0.25 -3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5413 1.4397 0.9197 0.8286 0.00 0.0243 0.032 90.69%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.22 0.71 0.70 1.25 1.15 1.21 1.10 -
P/RPS 4.24 2.39 2.27 3.70 2.34 2,992.82 3.62 2.66%
P/EPS 9.20 5.59 7.01 14.33 9.80 -32.18 -1.87 -
EY 10.87 17.89 14.26 6.98 10.20 -3.11 -53.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.49 0.71 1.34 0.00 3.28 2.27 -16.12%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 28/08/06 30/08/05 30/08/04 25/08/03 30/08/02 29/08/01 -
Price 1.27 0.68 0.68 1.12 1.47 1.14 1.60 -
P/RPS 4.41 2.28 2.20 3.31 2.99 2,819.68 5.27 -2.92%
P/EPS 9.58 5.35 6.81 12.84 12.53 -30.32 -2.72 -
EY 10.44 18.68 14.68 7.79 7.98 -3.30 -36.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.47 0.69 1.20 0.00 3.09 3.30 -20.70%

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