[INTEGRA] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 10.75%
YoY- 26.58%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 88,580 87,780 89,322 89,937 88,215 92,719 66,369 4.92%
PBT 18,572 42,359 47,921 47,813 43,079 45,287 39,301 -11.73%
Tax -10,675 -8,367 -5,611 -9,690 -14,951 -22,370 -18,565 -8.80%
NP 7,897 33,992 42,310 38,123 28,128 22,917 20,736 -14.84%
-
NP to SH 1,967 28,353 36,640 32,634 25,782 22,917 20,736 -32.44%
-
Tax Rate 57.48% 19.75% 11.71% 20.27% 34.71% 49.40% 47.24% -
Total Cost 80,683 53,788 47,012 51,814 60,087 69,802 45,633 9.95%
-
Net Worth 489,806 483,947 463,623 432,792 277,736 246,450 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 8,143 6,019 5,756 - - - -
Div Payout % - 28.72% 16.43% 17.64% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 489,806 483,947 463,623 432,792 277,736 246,450 0 -
NOSH 300,495 300,588 301,054 300,550 283,404 265,000 194,748 7.48%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.92% 38.72% 47.37% 42.39% 31.89% 24.72% 31.24% -
ROE 0.40% 5.86% 7.90% 7.54% 9.28% 9.30% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 29.48 29.20 29.67 29.92 31.13 34.99 34.08 -2.38%
EPS 0.65 9.43 12.17 10.86 9.10 8.65 10.65 -37.22%
DPS 0.00 2.70 2.00 1.92 0.00 0.00 0.00 -
NAPS 1.63 1.61 1.54 1.44 0.98 0.93 0.00 -
Adjusted Per Share Value based on latest NOSH - 300,550
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 29.45 29.19 29.70 29.90 29.33 30.83 22.07 4.92%
EPS 0.65 9.43 12.18 10.85 8.57 7.62 6.89 -32.50%
DPS 0.00 2.71 2.00 1.91 0.00 0.00 0.00 -
NAPS 1.6286 1.6091 1.5415 1.439 0.9234 0.8194 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.67 0.72 1.22 0.71 0.70 1.25 1.15 -
P/RPS 2.27 2.47 4.11 2.37 2.25 3.57 3.37 -6.36%
P/EPS 102.35 7.63 10.02 6.54 7.69 14.45 10.80 45.42%
EY 0.98 13.10 9.98 15.29 13.00 6.92 9.26 -31.20%
DY 0.00 3.75 1.64 2.70 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.79 0.49 0.71 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 29/08/08 21/08/07 28/08/06 30/08/05 30/08/04 25/08/03 -
Price 0.77 0.69 1.27 0.68 0.68 1.12 1.47 -
P/RPS 2.61 2.36 4.28 2.27 2.18 3.20 4.31 -8.01%
P/EPS 117.63 7.32 10.44 6.26 7.47 12.95 13.81 42.86%
EY 0.85 13.67 9.58 15.97 13.38 7.72 7.24 -30.00%
DY 0.00 3.91 1.57 2.82 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.82 0.47 0.69 1.20 0.00 -

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
Post a Comment