[INTEGRA] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.89%
YoY- -20.71%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 22,338 22,214 23,287 24,059 22,176 22,960 23,085 -0.54%
PBT 13,404 13,717 13,140 14,016 16,525 11,623 12,362 1.35%
Tax -2,826 -2,592 -614 -2,734 -2,683 -2,621 -2,654 1.05%
NP 10,578 11,125 12,526 11,282 13,842 9,002 9,708 1.43%
-
NP to SH 9,008 9,633 11,061 9,823 12,389 7,740 8,298 1.37%
-
Tax Rate 21.08% 18.90% 4.67% 19.51% 16.24% 22.55% 21.47% -
Total Cost 11,760 11,089 10,761 12,777 8,334 13,958 13,377 -2.12%
-
Net Worth 581,452 547,876 538,021 501,663 499,168 469,821 441,958 4.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 581,452 547,876 538,021 501,663 499,168 469,821 441,958 4.67%
NOSH 301,270 301,031 300,570 300,397 300,703 301,167 300,652 0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 47.35% 50.08% 53.79% 46.89% 62.42% 39.21% 42.05% -
ROE 1.55% 1.76% 2.06% 1.96% 2.48% 1.65% 1.88% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.41 7.38 7.75 8.01 7.37 7.62 7.68 -0.59%
EPS 2.99 3.20 3.68 3.27 4.12 2.57 2.76 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.82 1.79 1.67 1.66 1.56 1.47 4.63%
Adjusted Per Share Value based on latest NOSH - 300,397
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.43 7.39 7.74 8.00 7.37 7.63 7.68 -0.54%
EPS 3.00 3.20 3.68 3.27 4.12 2.57 2.76 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9333 1.8216 1.7889 1.668 1.6597 1.5621 1.4695 4.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.41 1.09 1.21 0.80 0.64 1.32 0.79 -
P/RPS 19.02 14.77 15.62 9.99 8.68 17.31 10.29 10.77%
P/EPS 47.16 34.06 32.88 24.46 15.53 51.36 28.62 8.67%
EY 2.12 2.94 3.04 4.09 6.44 1.95 3.49 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.68 0.48 0.39 0.85 0.54 5.14%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 21/11/11 22/11/10 30/11/09 27/11/08 28/11/07 28/11/06 -
Price 1.37 1.16 1.60 0.79 0.41 1.40 0.79 -
P/RPS 18.48 15.72 20.65 9.86 5.56 18.36 10.29 10.24%
P/EPS 45.82 36.25 43.48 24.16 9.95 54.47 28.62 8.15%
EY 2.18 2.76 2.30 4.14 10.05 1.84 3.49 -7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.89 0.47 0.25 0.90 0.54 4.66%

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