[INTEGRA] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 6.66%
YoY- 20.39%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 88,824 87,669 90,993 88,759 89,394 92,543 43,415 12.65%
PBT 14,568 47,098 47,685 43,972 42,088 45,091 29,856 -11.26%
Tax -9,763 -8,671 -6,216 -9,098 -16,433 -22,016 -14,872 -6.76%
NP 4,805 38,427 41,469 34,874 25,655 23,075 14,984 -17.25%
-
NP to SH -1,006 32,788 35,901 29,466 24,475 23,075 14,984 -
-
Tax Rate 67.02% 18.41% 13.04% 20.69% 39.04% 48.83% 49.81% -
Total Cost 84,019 49,242 49,524 53,885 63,739 69,468 28,431 19.77%
-
Net Worth 482,490 485,582 457,461 430,207 266,179 245,287 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 8,143 6,019 5,756 - - - -
Div Payout % - 24.84% 16.77% 19.54% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 482,490 485,582 457,461 430,207 266,179 245,287 0 -
NOSH 301,556 301,604 300,961 300,844 280,188 263,749 138,126 13.88%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.41% 43.83% 45.57% 39.29% 28.70% 24.93% 34.51% -
ROE -0.21% 6.75% 7.85% 6.85% 9.19% 9.41% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 29.46 29.07 30.23 29.50 31.90 35.09 31.43 -1.07%
EPS -0.33 10.87 11.93 9.79 8.74 8.75 10.85 -
DPS 0.00 2.70 2.00 1.91 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.52 1.43 0.95 0.93 0.00 -
Adjusted Per Share Value based on latest NOSH - 300,844
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 29.53 29.15 30.25 29.51 29.72 30.77 14.44 12.65%
EPS -0.33 10.90 11.94 9.80 8.14 7.67 4.98 -
DPS 0.00 2.71 2.00 1.91 0.00 0.00 0.00 -
NAPS 1.6042 1.6145 1.521 1.4304 0.885 0.8156 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.46 1.12 1.10 0.56 0.79 1.41 0.93 -
P/RPS 1.56 3.85 3.64 1.90 2.48 4.02 2.96 -10.11%
P/EPS -137.89 10.30 9.22 5.72 9.04 16.12 8.57 -
EY -0.73 9.71 10.84 17.49 11.06 6.20 11.66 -
DY 0.00 2.41 1.82 3.42 0.00 0.00 0.00 -
P/NAPS 0.29 0.70 0.72 0.39 0.83 1.52 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 27/05/08 31/05/07 31/05/06 31/05/05 31/05/04 23/05/03 -
Price 0.54 1.05 1.19 0.68 0.69 1.32 0.98 -
P/RPS 1.83 3.61 3.94 2.30 2.16 3.76 3.12 -8.50%
P/EPS -161.87 9.66 9.98 6.94 7.90 15.09 9.03 -
EY -0.62 10.35 10.02 14.40 12.66 6.63 11.07 -
DY 0.00 2.57 1.68 2.81 0.00 0.00 0.00 -
P/NAPS 0.34 0.65 0.78 0.48 0.73 1.42 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