[INTEGRA] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 72.31%
YoY- 95.93%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 88,215 92,719 66,369 14 5,495 6,567 68.07%
PBT 43,079 45,287 39,301 -584 -3,270 -6,409 -
Tax -14,951 -22,370 -18,565 110 3,270 6,409 -
NP 28,128 22,917 20,736 -474 0 0 -
-
NP to SH 25,782 22,917 20,736 -474 -11,639 -5,513 -
-
Tax Rate 34.71% 49.40% 47.24% - - - -
Total Cost 60,087 69,802 45,633 488 5,495 6,567 55.66%
-
Net Worth 277,736 246,450 0 7,283 9,610 25,749 60.86%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 277,736 246,450 0 7,283 9,610 25,749 60.86%
NOSH 283,404 265,000 194,748 19,754 19,799 19,807 70.21%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 31.89% 24.72% 31.24% -3,385.71% 0.00% 0.00% -
ROE 9.28% 9.30% 0.00% -6.51% -121.11% -21.41% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.13 34.99 34.08 0.07 27.75 33.15 -1.24%
EPS 9.10 8.65 10.65 -2.40 -58.79 -27.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.93 0.00 0.3687 0.4854 1.30 -5.49%
Adjusted Per Share Value based on latest NOSH - 19,754
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 29.33 30.83 22.07 0.00 1.83 2.18 68.13%
EPS 8.57 7.62 6.89 -0.16 -3.87 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9234 0.8194 0.00 0.0242 0.032 0.0856 60.86%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.70 1.25 1.15 1.21 1.10 2.90 -
P/RPS 2.25 3.57 3.37 1,707.32 3.96 8.75 -23.77%
P/EPS 7.69 14.45 10.80 -50.43 -1.87 -10.42 -
EY 13.00 6.92 9.26 -1.98 -53.44 -9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.34 0.00 3.28 2.27 2.23 -20.44%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/05 30/08/04 25/08/03 30/08/02 29/08/01 28/08/00 -
Price 0.68 1.12 1.47 1.14 1.60 3.00 -
P/RPS 2.18 3.20 4.31 1,608.55 5.77 9.05 -24.76%
P/EPS 7.47 12.95 13.81 -47.51 -2.72 -10.78 -
EY 13.38 7.72 7.24 -2.10 -36.74 -9.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.20 0.00 3.09 3.30 2.31 -21.45%

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