[INTEGRA] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 3.97%
YoY- 30.37%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 90,752 88,774 89,941 88,531 25,244 3,017 6,351 55.74%
PBT 47,830 41,717 41,909 42,386 21,585 -6,985 -11,700 -
Tax -6,526 -8,744 -18,529 -21,320 -5,426 1,049 11,700 -
NP 41,304 32,973 23,380 21,066 16,159 -5,936 0 -
-
NP to SH 35,777 27,625 23,380 21,066 16,159 -5,936 -10,336 -
-
Tax Rate 13.64% 20.96% 44.21% 50.30% 25.14% - - -
Total Cost 49,448 55,801 66,561 67,465 9,085 8,953 6,351 40.76%
-
Net Worth 448,347 397,617 261,258 173,677 62,693 8,911 15,774 74.64%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 5,680 - - - - - -
Div Payout % - 20.56% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 448,347 397,617 261,258 173,677 62,693 8,911 15,774 74.64%
NOSH 300,904 284,012 266,590 190,854 44,150 19,803 19,799 57.35%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 45.51% 37.14% 25.99% 23.80% 64.01% -196.75% 0.00% -
ROE 7.98% 6.95% 8.95% 12.13% 25.77% -66.61% -65.52% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 30.16 31.26 33.74 46.39 57.18 15.23 32.08 -1.02%
EPS 11.89 9.73 8.77 11.02 36.60 30.00 -52.20 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.40 0.98 0.91 1.42 0.45 0.7967 10.99%
Adjusted Per Share Value based on latest NOSH - 231,600
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 30.17 29.52 29.90 29.44 8.39 1.00 2.11 55.76%
EPS 11.90 9.19 7.77 7.00 5.37 -1.97 -3.44 -
DPS 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4907 1.322 0.8687 0.5775 0.2085 0.0296 0.0524 74.67%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 0.53 1.03 1.54 1.03 1.45 1.65 -
P/RPS 2.95 1.70 3.05 3.32 1.80 9.52 5.14 -8.83%
P/EPS 7.49 5.45 11.74 13.95 2.81 -4.84 -3.16 -
EY 13.36 18.35 8.51 7.17 35.53 -20.67 -31.64 -
DY 0.00 3.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.38 1.05 1.69 0.73 3.22 2.07 -18.64%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.05 0.57 1.01 1.54 0.98 1.44 1.56 -
P/RPS 3.48 1.82 2.99 3.32 1.71 9.45 4.86 -5.41%
P/EPS 8.83 5.86 11.52 13.95 2.68 -4.80 -2.99 -
EY 11.32 17.06 8.68 7.17 37.35 -20.82 -33.46 -
DY 0.00 3.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.41 1.03 1.69 0.69 3.20 1.96 -15.76%

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