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

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
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 21,949 21,325 21,569 21,458 23,129 21,951 23,130 -0.86%
PBT 14,253 13,733 9,729 14,468 14,232 10,391 9,400 7.18%
Tax 945 -3,160 -2,248 -2,552 -3,157 -2,565 -4,047 -
NP 15,198 10,573 7,481 11,916 11,075 7,826 5,353 18.98%
-
NP to SH 13,706 9,105 6,132 10,567 9,828 6,660 5,353 16.95%
-
Tax Rate -6.63% 23.01% 23.11% 17.64% 22.18% 24.68% 43.05% -
Total Cost 6,751 10,752 14,088 9,542 12,054 14,125 17,777 -14.89%
-
Net Worth 525,997 489,806 483,947 463,623 432,792 277,736 246,450 13.46%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 525,997 489,806 483,947 463,623 432,792 277,736 246,450 13.46%
NOSH 300,570 300,495 300,588 301,054 300,550 283,404 265,000 2.12%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 69.24% 49.58% 34.68% 55.53% 47.88% 35.65% 23.14% -
ROE 2.61% 1.86% 1.27% 2.28% 2.27% 2.40% 2.17% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.30 7.10 7.18 7.13 7.70 7.75 8.73 -2.93%
EPS 4.56 3.03 2.04 3.51 3.27 2.35 2.02 14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.63 1.61 1.54 1.44 0.98 0.93 11.10%
Adjusted Per Share Value based on latest NOSH - 301,054
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.30 7.09 7.17 7.13 7.69 7.30 7.69 -0.86%
EPS 4.56 3.03 2.04 3.51 3.27 2.21 1.78 16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7489 1.6286 1.6091 1.5415 1.439 0.9234 0.8194 13.46%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 24.34 22.11 35.29 34.76 21.71 29.79 61.88 -14.39%
EY 4.11 4.52 2.83 2.88 4.61 3.36 1.62 16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.41 0.45 0.79 0.49 0.71 1.34 -11.81%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 27.19 25.41 33.82 36.18 20.80 28.94 55.45 -11.19%
EY 3.68 3.94 2.96 2.76 4.81 3.46 1.80 12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 0.43 0.82 0.47 0.69 1.20 -8.37%

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