[INTEGRA] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 27.54%
YoY- 2386.72%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 23,129 21,951 23,130 22,954 0 1,212 2,500 44.86%
PBT 14,232 10,391 9,400 9,204 -241 -1,709 -1,334 -
Tax -3,157 -2,565 -4,047 -3,693 0 1,709 1,334 -
NP 11,075 7,826 5,353 5,511 -241 0 0 -
-
NP to SH 9,828 6,660 5,353 5,511 -241 -1,479 -1,236 -
-
Tax Rate 22.18% 24.68% 43.05% 40.12% - - - -
Total Cost 12,054 14,125 17,777 17,443 241 1,212 2,500 29.96%
-
Net Worth 432,792 277,736 246,450 0 7,283 9,610 25,749 60.01%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 432,792 277,736 246,450 0 7,283 9,610 25,749 60.01%
NOSH 300,550 283,404 265,000 194,748 19,754 19,799 19,807 57.31%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 47.88% 35.65% 23.14% 24.01% 0.00% 0.00% 0.00% -
ROE 2.27% 2.40% 2.17% 0.00% -3.31% -15.39% -4.80% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.70 7.75 8.73 11.79 0.00 6.12 12.62 -7.90%
EPS 3.27 2.35 2.02 2.80 -1.22 -7.47 -6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 0.98 0.93 0.00 0.3687 0.4854 1.30 1.71%
Adjusted Per Share Value based on latest NOSH - 194,748
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.69 7.30 7.69 7.63 0.00 0.40 0.83 44.89%
EPS 3.27 2.21 1.78 1.83 -0.08 -0.49 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.439 0.9234 0.8194 0.00 0.0242 0.032 0.0856 60.01%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.71 0.70 1.25 1.15 1.21 1.10 2.90 -
P/RPS 9.23 9.04 14.32 9.76 0.00 17.97 22.98 -14.09%
P/EPS 21.71 29.79 61.88 40.64 -99.18 -14.73 -46.47 -
EY 4.61 3.36 1.62 2.46 -1.01 -6.79 -2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 1.34 0.00 3.28 2.27 2.23 -22.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 30/08/04 25/08/03 30/08/02 29/08/01 28/08/00 -
Price 0.68 0.68 1.12 1.47 1.14 1.60 3.00 -
P/RPS 8.84 8.78 12.83 12.47 0.00 26.14 23.77 -15.19%
P/EPS 20.80 28.94 55.45 51.95 -93.44 -21.42 -48.08 -
EY 4.81 3.46 1.80 1.93 -1.07 -4.67 -2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.69 1.20 0.00 3.09 3.30 2.31 -23.29%

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