[INTEGRA] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -73.26%
YoY- 3398.47%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 21,626 21,641 22,188 18,176 4 1,795 1,363 58.48%
PBT 13,410 11,155 10,976 8,271 -131 -5,062 -1,340 -
Tax -2,904 -2,550 -4,646 -3,950 131 5,062 1,340 -
NP 10,506 8,605 6,330 4,321 0 0 0 -
-
NP to SH 9,266 7,425 6,330 4,321 -131 -4,351 -1,168 -
-
Tax Rate 21.66% 22.86% 42.33% 47.76% - - - -
Total Cost 11,120 13,036 15,858 13,855 4 1,795 1,363 41.86%
-
Net Worth 430,207 266,179 245,287 0 8,374 11,427 24,943 60.70%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 430,207 266,179 245,287 0 8,374 11,427 24,943 60.70%
NOSH 300,844 280,188 263,749 138,126 19,848 19,804 19,796 57.35%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 48.58% 39.76% 28.53% 23.77% 0.00% 0.00% 0.00% -
ROE 2.15% 2.79% 2.58% 0.00% -1.56% -38.08% -4.68% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.19 7.72 8.41 13.16 0.02 9.06 6.89 0.71%
EPS 3.08 2.65 2.40 3.13 -0.66 -21.97 -5.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 0.95 0.93 0.00 0.4219 0.577 1.26 2.13%
Adjusted Per Share Value based on latest NOSH - 138,126
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.19 7.20 7.38 6.04 0.00 0.60 0.45 58.66%
EPS 3.08 2.47 2.10 1.44 -0.04 -1.45 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4304 0.885 0.8156 0.00 0.0278 0.038 0.0829 60.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.56 0.79 1.41 0.93 1.29 1.22 4.80 -
P/RPS 7.79 10.23 16.76 7.07 6,401.14 13.46 69.72 -30.58%
P/EPS 18.18 29.81 58.75 29.73 -195.45 -5.55 -81.36 -
EY 5.50 3.35 1.70 3.36 -0.51 -18.01 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.83 1.52 0.00 3.06 2.11 3.81 -31.59%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 31/05/04 23/05/03 14/05/02 31/05/01 30/05/00 -
Price 0.68 0.69 1.32 0.98 1.30 1.00 3.84 -
P/RPS 9.46 8.93 15.69 7.45 6,450.76 11.03 55.77 -25.58%
P/EPS 22.08 26.04 55.00 31.33 -196.97 -4.55 -65.08 -
EY 4.53 3.84 1.82 3.19 -0.51 -21.97 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.73 1.42 0.00 3.08 1.73 3.05 -26.51%

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