[INTEGRA] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 51.5%
YoY- 16.48%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 66,285 67,840 66,431 68,700 64,416 7,729 3,013 67.35%
PBT 39,356 40,004 32,296 30,922 28,013 7,557 -6,925 -
Tax -7,767 -8,715 -8,046 -13,222 -12,817 -2,751 6,925 -
NP 31,589 31,289 24,250 17,700 15,196 4,806 0 -
-
NP to SH 27,697 27,392 20,667 17,700 15,196 4,806 -5,972 -
-
Tax Rate 19.74% 21.79% 24.91% 42.76% 45.75% 36.40% - -
Total Cost 34,696 36,551 42,181 51,000 49,220 2,923 3,013 50.24%
-
Net Worth 469,134 442,000 279,895 252,477 0 49,982 9,470 91.58%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 469,134 442,000 279,895 252,477 0 49,982 9,470 91.58%
NOSH 300,727 300,680 282,722 265,765 177,813 32,040 19,801 57.33%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 47.66% 46.12% 36.50% 25.76% 23.59% 62.18% 0.00% -
ROE 5.90% 6.20% 7.38% 7.01% 0.00% 9.62% -63.06% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.04 22.56 23.50 25.85 36.23 24.12 15.22 6.36%
EPS 9.21 9.11 7.31 6.66 8.55 15.00 -30.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.47 0.99 0.95 0.00 1.56 0.4783 21.76%
Adjusted Per Share Value based on latest NOSH - 268,616
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.04 22.56 22.09 22.84 21.42 2.57 1.00 67.40%
EPS 9.21 9.11 6.87 5.89 5.05 1.60 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5598 1.4696 0.9306 0.8395 0.00 0.1662 0.0315 91.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.32 0.79 0.63 1.08 1.61 1.04 1.21 -
P/RPS 5.99 3.50 2.68 4.18 4.44 4.31 7.95 -4.60%
P/EPS 14.33 8.67 8.62 16.22 18.84 6.93 -4.01 -
EY 6.98 11.53 11.60 6.17 5.31 14.42 -24.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.54 0.64 1.14 0.00 0.67 2.53 -16.61%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 28/11/06 29/11/05 30/11/04 28/11/03 29/11/02 26/11/01 -
Price 1.40 0.79 0.58 1.05 1.58 0.90 1.40 -
P/RPS 6.35 3.50 2.47 4.06 4.36 3.73 9.20 -5.98%
P/EPS 15.20 8.67 7.93 15.77 18.49 6.00 -4.64 -
EY 6.58 11.53 12.60 6.34 5.41 16.67 -21.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.54 0.59 1.11 0.00 0.58 2.93 -17.85%

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