[INTEGRA] YoY Cumulative 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- -84.56%
YoY- -39.94%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 22,197 21,522 21,266 20,694 21,867 21,626 21,641 0.42%
PBT 18,430 13,456 11,911 9,326 13,265 13,410 11,155 8.72%
Tax -2,781 -3,084 -2,699 -2,322 -2,594 -2,904 -2,550 1.45%
NP 15,649 10,372 9,212 7,004 10,671 10,506 8,605 10.47%
-
NP to SH 14,176 8,901 7,750 5,640 9,390 9,266 7,425 11.37%
-
Tax Rate 15.09% 22.92% 22.66% 24.90% 19.56% 21.66% 22.86% -
Total Cost 6,548 11,150 12,054 13,690 11,196 11,120 13,036 -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 - - - 8,143 6,019 - - -
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 2.51% 1.71% 1.61% 1.16% 2.05% 2.15% 2.79% -
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 7.37 7.16 7.05 6.86 7.27 7.19 7.72 -0.76%
EPS 4.71 2.96 2.57 1.87 3.12 3.08 2.65 10.05%
DPS 0.00 0.00 0.00 2.70 2.00 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 7.38 7.16 7.07 6.88 7.27 7.19 7.20 0.41%
EPS 4.71 2.96 2.58 1.88 3.12 3.08 2.47 11.35%
DPS 0.00 0.00 0.00 2.71 2.00 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 21.29 13.41 6.52 16.32 15.14 7.79 10.23 12.98%
P/EPS 33.33 32.43 17.90 59.89 35.26 18.18 29.81 1.87%
EY 3.00 3.08 5.59 1.67 2.84 5.50 3.35 -1.82%
DY 0.00 0.00 0.00 2.41 1.82 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 20.20 14.25 7.66 15.30 16.38 9.46 8.93 14.56%
P/EPS 31.63 34.46 21.01 56.15 38.14 22.08 26.04 3.29%
EY 3.16 2.90 4.76 1.78 2.62 4.53 3.84 -3.19%
DY 0.00 0.00 0.00 2.57 1.68 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