[INTEGRA] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -38.26%
YoY- -39.94%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 88,788 86,088 85,064 82,776 87,468 86,504 86,564 0.42%
PBT 73,720 53,824 47,644 37,304 53,060 53,640 44,620 8.72%
Tax -11,124 -12,336 -10,796 -9,288 -10,376 -11,616 -10,200 1.45%
NP 62,596 41,488 36,848 28,016 42,684 42,024 34,420 10.47%
-
NP to SH 56,704 35,604 31,000 22,560 37,560 37,064 29,700 11.37%
-
Tax Rate 15.09% 22.92% 22.66% 24.90% 19.56% 21.66% 22.86% -
Total Cost 26,192 44,600 48,216 54,760 44,784 44,480 52,144 -10.83%
-
Net Worth 565,836 520,227 482,490 485,582 457,461 430,207 266,179 13.38%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - 32,573 24,076 - - -
Div Payout % - - - 144.39% 64.10% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 565,836 520,227 482,490 485,582 457,461 430,207 266,179 13.38%
NOSH 300,976 300,709 301,556 301,604 300,961 300,844 280,188 1.19%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 70.50% 48.19% 43.32% 33.85% 48.80% 48.58% 39.76% -
ROE 10.02% 6.84% 6.42% 4.65% 8.21% 8.62% 11.16% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 29.50 28.63 28.21 27.45 29.06 28.75 30.89 -0.76%
EPS 18.84 11.84 10.28 7.48 12.48 12.32 10.60 10.05%
DPS 0.00 0.00 0.00 10.80 8.00 0.00 0.00 -
NAPS 1.88 1.73 1.60 1.61 1.52 1.43 0.95 12.04%
Adjusted Per Share Value based on latest NOSH - 301,604
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 29.52 28.62 28.28 27.52 29.08 28.76 28.78 0.42%
EPS 18.85 11.84 10.31 7.50 12.49 12.32 9.87 11.38%
DPS 0.00 0.00 0.00 10.83 8.01 0.00 0.00 -
NAPS 1.8814 1.7297 1.6042 1.6145 1.521 1.4304 0.885 13.38%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.57 0.96 0.46 1.12 1.10 0.56 0.79 -
P/RPS 5.32 3.35 1.63 4.08 3.78 1.95 2.56 12.95%
P/EPS 8.33 8.11 4.47 14.97 8.81 4.55 7.45 1.87%
EY 12.00 12.33 22.35 6.68 11.35 22.00 13.42 -1.84%
DY 0.00 0.00 0.00 9.64 7.27 0.00 0.00 -
P/NAPS 0.84 0.55 0.29 0.70 0.72 0.39 0.83 0.19%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 04/06/10 28/05/09 27/05/08 31/05/07 31/05/06 31/05/05 -
Price 1.49 1.02 0.54 1.05 1.19 0.68 0.69 -
P/RPS 5.05 3.56 1.91 3.83 4.09 2.36 2.23 14.58%
P/EPS 7.91 8.61 5.25 14.04 9.54 5.52 6.51 3.29%
EY 12.64 11.61 19.04 7.12 10.49 18.12 15.36 -3.19%
DY 0.00 0.00 0.00 10.29 6.72 0.00 0.00 -
P/NAPS 0.79 0.59 0.34 0.65 0.78 0.48 0.73 1.32%

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