[INTEGRA] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[INTEGRA] INTEGRAX BHD

Announcement Date

21-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 12.53%

YoY- 7.52%

Quarter Report

Integrax - 2Q2007.pdf

Latest QR

Upcoming QR

INTEGRA's Result

INTEGRA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	21,949	21,325	21,569	21,458	23,129	21,951	23,130	-0.86%
YoY %	2.93%	-1.13%	0.52%	-7.22%	5.37%	-5.10%	-	-
Horiz. %	94.89%	92.20%	93.25%	92.77%	100.00%	94.90%	100.00%	-
PBT	14,253	13,733	9,729	14,468	14,232	10,391	9,400	7.18%
YoY %	3.79%	41.16%	-32.76%	1.66%	36.96%	10.54%	-	-
Horiz. %	151.63%	146.10%	103.50%	153.91%	151.40%	110.54%	100.00%	-
Tax	945	-3,160	-2,248	-2,552	-3,157	-2,565	-4,047	-
YoY %	129.91%	-40.57%	11.91%	19.16%	-23.08%	36.62%	-	-
Horiz. %	-23.35%	78.08%	55.55%	63.06%	78.01%	63.38%	100.00%	-
NP	15,198	10,573	7,481	11,916	11,075	7,826	5,353	18.98%
YoY %	43.74%	41.33%	-37.22%	7.59%	41.52%	46.20%	-	-
Horiz. %	283.92%	197.52%	139.75%	222.60%	206.89%	146.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,706	9,105	6,132	10,567	9,828	6,660	5,353	16.95%
YoY %	50.53%	48.48%	-41.97%	7.52%	47.57%	24.42%	-	-
Horiz. %	256.04%	170.09%	114.55%	197.40%	183.60%	124.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-6.63%	23.01%	23.11%	17.64%	22.18%	24.68%	43.05%	-
YoY %	-128.81%	-0.43%	31.01%	-20.47%	-10.13%	-42.67%	-	-
Horiz. %	-15.40%	53.45%	53.68%	40.98%	51.52%	57.33%	100.00%	-
Total Cost	6,751	10,752	14,088	9,542	12,054	14,125	17,777	-14.89%
YoY %	-37.21%	-23.68%	47.64%	-20.84%	-14.66%	-20.54%	-	-
Horiz. %	37.98%	60.48%	79.25%	53.68%	67.81%	79.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	525,997	489,806	483,947	463,623	432,792	277,736	246,450	13.46%
YoY %	7.39%	1.21%	4.38%	7.12%	55.83%	12.69%	-	-
Horiz. %	213.43%	198.74%	196.37%	188.12%	175.61%	112.69%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	525,997	489,806	483,947	463,623	432,792	277,736	246,450	13.46%
YoY %	7.39%	1.21%	4.38%	7.12%	55.83%	12.69%	-	-
Horiz. %	213.43%	198.74%	196.37%	188.12%	175.61%	112.69%	100.00%	-
NOSH	300,570	300,495	300,588	301,054	300,550	283,404	265,000	2.12%
YoY %	0.02%	-0.03%	-0.15%	0.17%	6.05%	6.94%	-	-
Horiz. %	113.42%	113.39%	113.43%	113.61%	113.42%	106.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	69.24%	49.58%	34.68%	55.53%	47.88%	35.65%	23.14%	-
YoY %	39.65%	42.96%	-37.55%	15.98%	34.31%	54.06%	-	-
Horiz. %	299.22%	214.26%	149.87%	239.97%	206.91%	154.06%	100.00%	-
ROE	2.61%	1.86%	1.27%	2.28%	2.27%	2.40%	2.17%	-
YoY %	40.32%	46.46%	-44.30%	0.44%	-5.42%	10.60%	-	-
Horiz. %	120.28%	85.71%	58.53%	105.07%	104.61%	110.60%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	7.30	7.10	7.18	7.13	7.70	7.75	8.73	-2.93%
YoY %	2.82%	-1.11%	0.70%	-7.40%	-0.65%	-11.23%	-	-
Horiz. %	83.62%	81.33%	82.25%	81.67%	88.20%	88.77%	100.00%	-
EPS	4.56	3.03	2.04	3.51	3.27	2.35	2.02	14.52%
YoY %	50.50%	48.53%	-41.88%	7.34%	39.15%	16.34%	-	-
Horiz. %	225.74%	150.00%	100.99%	173.76%	161.88%	116.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.75	1.63	1.61	1.54	1.44	0.98	0.93	11.10%
YoY %	7.36%	1.24%	4.55%	6.94%	46.94%	5.38%	-	-
Horiz. %	188.17%	175.27%	173.12%	165.59%	154.84%	105.38%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 301,054
RPS	7.30	7.09	7.17	7.13	7.69	7.30	7.69	-0.86%
YoY %	2.96%	-1.12%	0.56%	-7.28%	5.34%	-5.07%	-	-
Horiz. %	94.93%	92.20%	93.24%	92.72%	100.00%	94.93%	100.00%	-
EPS	4.56	3.03	2.04	3.51	3.27	2.21	1.78	16.96%
YoY %	50.50%	48.53%	-41.88%	7.34%	47.96%	24.16%	-	-
Horiz. %	256.18%	170.22%	114.61%	197.19%	183.71%	124.16%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.7489	1.6286	1.6091	1.5415	1.439	0.9234	0.8194	13.46%
YoY %	7.39%	1.21%	4.39%	7.12%	55.84%	12.69%	-	-
Horiz. %	213.44%	198.76%	196.38%	188.13%	175.62%	112.69%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.11	0.67	0.72	1.22	0.71	0.70	1.25	-
P/RPS	15.20	9.44	10.03	17.12	9.23	9.04	14.32	0.99%
YoY %	61.02%	-5.88%	-41.41%	85.48%	2.10%	-36.87%	-	-
Horiz. %	106.15%	65.92%	70.04%	119.55%	64.46%	63.13%	100.00%	-
P/EPS	24.34	22.11	35.29	34.76	21.71	29.79	61.88	-14.39%
YoY %	10.09%	-37.35%	1.52%	60.11%	-27.12%	-51.86%	-	-
Horiz. %	39.33%	35.73%	57.03%	56.17%	35.08%	48.14%	100.00%	-
EY	4.11	4.52	2.83	2.88	4.61	3.36	1.62	16.77%
YoY %	-9.07%	59.72%	-1.74%	-37.53%	37.20%	107.41%	-	-
Horiz. %	253.70%	279.01%	174.69%	177.78%	284.57%	207.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.41	0.45	0.79	0.49	0.71	1.34	-11.81%
YoY %	53.66%	-8.89%	-43.04%	61.22%	-30.99%	-47.01%	-	-
Horiz. %	47.01%	30.60%	33.58%	58.96%	36.57%	52.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	26/08/09	29/08/08	21/08/07	28/08/06	30/08/05	30/08/04	-
Price	1.24	0.77	0.69	1.27	0.68	0.68	1.12	-
P/RPS	16.98	10.85	9.62	17.82	8.84	8.78	12.83	4.77%
YoY %	56.50%	12.79%	-46.02%	101.58%	0.68%	-31.57%	-	-
Horiz. %	132.35%	84.57%	74.98%	138.89%	68.90%	68.43%	100.00%	-
P/EPS	27.19	25.41	33.82	36.18	20.80	28.94	55.45	-11.19%
YoY %	7.01%	-24.87%	-6.52%	73.94%	-28.13%	-47.81%	-	-
Horiz. %	49.04%	45.83%	60.99%	65.25%	37.51%	52.19%	100.00%	-
EY	3.68	3.94	2.96	2.76	4.81	3.46	1.80	12.65%
YoY %	-6.60%	33.11%	7.25%	-42.62%	39.02%	92.22%	-	-
Horiz. %	204.44%	218.89%	164.44%	153.33%	267.22%	192.22%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.71	0.47	0.43	0.82	0.47	0.69	1.20	-8.37%
YoY %	51.06%	9.30%	-47.56%	74.47%	-31.88%	-42.50%	-	-
Horiz. %	59.17%	39.17%	35.83%	68.33%	39.17%	57.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos