[INTEGRA] YoY Quarter Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.4%
YoY- 12.17%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 22,960 23,085 22,839 23,382 23,286 7,724 6 295.24%
PBT 11,623 12,362 10,750 10,546 10,538 7,929 -153 -
Tax -2,621 -2,654 -2,931 -4,529 -5,174 -2,751 153 -
NP 9,002 9,708 7,819 6,017 5,364 5,178 0 -
-
NP to SH 7,740 8,298 6,582 6,017 5,364 5,178 -139 -
-
Tax Rate 22.55% 21.47% 27.27% 42.95% 49.10% 34.70% - -
Total Cost 13,958 13,377 15,020 17,365 17,922 2,546 6 263.79%
-
Net Worth 469,821 441,958 280,869 255,185 0 50,485 9,497 91.54%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 469,821 441,958 280,869 255,185 0 50,485 9,497 91.54%
NOSH 301,167 300,652 283,706 268,616 198,921 32,362 19,857 57.29%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 39.21% 42.05% 34.24% 25.73% 23.04% 67.04% 0.00% -
ROE 1.65% 1.88% 2.34% 2.36% 0.00% 10.26% -1.46% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.62 7.68 8.05 8.70 11.71 23.87 0.03 151.54%
EPS 2.57 2.76 2.32 2.24 2.70 16.00 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.47 0.99 0.95 0.00 1.56 0.4783 21.76%
Adjusted Per Share Value based on latest NOSH - 268,616
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.63 7.68 7.59 7.77 7.74 2.57 0.00 -
EPS 2.57 2.76 2.19 2.00 1.78 1.72 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5621 1.4695 0.9339 0.8485 0.00 0.1679 0.0316 91.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.32 0.79 0.63 1.08 1.61 1.04 1.21 -
P/RPS 17.31 10.29 7.83 12.41 13.75 4.36 4,004.52 -59.62%
P/EPS 51.36 28.62 27.16 48.21 59.71 6.50 -172.86 -
EY 1.95 3.49 3.68 2.07 1.67 15.38 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.54 0.64 1.14 0.00 0.67 2.53 -16.61%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 28/11/06 29/11/05 30/11/04 28/11/03 29/11/02 26/11/01 -
Price 1.40 0.79 0.58 1.05 1.58 0.90 1.40 -
P/RPS 18.36 10.29 7.20 12.06 13.50 3.77 4,633.33 -60.20%
P/EPS 54.47 28.62 25.00 46.87 58.59 5.63 -200.00 -
EY 1.84 3.49 4.00 2.13 1.71 17.78 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.54 0.59 1.11 0.00 0.58 2.93 -17.85%

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