[INTEGRA] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1121.73%
YoY- 146.34%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 87,672 92,815 81,931 7,732 3,851 6,744 66.98%
PBT 43,283 45,295 41,910 7,498 -1,887 -6,595 -
Tax -13,353 -21,725 -20,988 -2,655 1,748 6,595 -
NP 29,930 23,570 20,922 4,843 -139 0 -
-
NP to SH 26,347 23,570 20,922 4,843 -10,452 -5,678 -
-
Tax Rate 30.85% 47.96% 50.08% 35.41% - - -
Total Cost 57,742 69,245 61,009 2,889 3,990 6,744 53.60%
-
Net Worth 280,869 255,185 0 50,485 9,497 22,363 65.83%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 280,869 255,185 0 50,485 9,497 22,363 65.83%
NOSH 283,706 268,616 198,921 32,362 19,857 19,791 70.27%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 34.14% 25.39% 25.54% 62.64% -3.61% 0.00% -
ROE 9.38% 9.24% 0.00% 9.59% -110.05% -25.39% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.90 34.55 41.19 23.89 19.39 34.08 -1.93%
EPS 9.29 8.77 10.52 14.96 -52.64 -28.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.00 1.56 0.4783 1.13 -2.60%
Adjusted Per Share Value based on latest NOSH - 32,362
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 29.15 30.86 27.24 2.57 1.28 2.24 67.01%
EPS 8.76 7.84 6.96 1.61 -3.48 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9339 0.8485 0.00 0.1679 0.0316 0.0744 65.81%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.63 1.08 1.61 1.04 1.21 2.30 -
P/RPS 2.04 3.13 3.91 4.35 6.24 6.75 -21.27%
P/EPS 6.78 12.31 15.31 6.95 -2.30 -8.02 -
EY 14.74 8.12 6.53 14.39 -43.50 -12.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.14 0.00 0.67 2.53 2.04 -20.68%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/05 30/11/04 28/11/03 29/11/02 26/11/01 23/11/00 -
Price 0.58 1.05 1.58 0.90 1.40 2.04 -
P/RPS 1.88 3.04 3.84 3.77 7.22 5.99 -20.67%
P/EPS 6.25 11.97 15.02 6.01 -2.66 -7.11 -
EY 16.01 8.36 6.66 16.63 -37.60 -14.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.11 0.00 0.58 2.93 1.81 -20.07%

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