[INTEGRA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -5.15%
YoY- 20.56%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 86,504 88,774 88,574 87,184 86,564 89,941 91,600 -3.74%
PBT 53,640 41,717 43,061 43,090 44,620 41,909 41,229 19.19%
Tax -11,616 -8,744 -10,728 -10,228 -10,200 -18,529 -17,629 -24.29%
NP 42,024 32,973 32,333 32,862 34,420 23,380 23,600 46.96%
-
NP to SH 37,064 27,625 27,556 28,170 29,700 23,380 23,600 35.14%
-
Tax Rate 21.66% 20.96% 24.91% 23.74% 22.86% 44.21% 42.76% -
Total Cost 44,480 55,801 56,241 54,322 52,144 66,561 68,000 -24.66%
-
Net Worth 430,207 397,617 279,895 276,619 266,179 261,258 252,477 42.70%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 5,680 - - - - - -
Div Payout % - 20.56% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 430,207 397,617 279,895 276,619 266,179 261,258 252,477 42.70%
NOSH 300,844 284,012 282,722 282,264 280,188 266,590 265,765 8.62%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 48.58% 37.14% 36.50% 37.69% 39.76% 25.99% 25.76% -
ROE 8.62% 6.95% 9.85% 10.18% 11.16% 8.95% 9.35% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 28.75 31.26 31.33 30.89 30.89 33.74 34.47 -11.40%
EPS 12.32 9.73 9.75 9.98 10.60 8.77 8.88 24.41%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.40 0.99 0.98 0.95 0.98 0.95 31.37%
Adjusted Per Share Value based on latest NOSH - 283,404
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 28.76 29.52 29.45 28.99 28.78 29.90 30.46 -3.75%
EPS 12.32 9.19 9.16 9.37 9.87 7.77 7.85 35.08%
DPS 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4304 1.322 0.9306 0.9197 0.885 0.8687 0.8395 42.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.56 0.53 0.63 0.70 0.79 1.03 1.08 -
P/RPS 1.95 1.70 2.01 2.27 2.56 3.05 3.13 -27.07%
P/EPS 4.55 5.45 6.46 7.01 7.45 11.74 12.16 -48.10%
EY 22.00 18.35 15.47 14.26 13.42 8.51 8.22 92.88%
DY 0.00 3.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.64 0.71 0.83 1.05 1.14 -51.11%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.68 0.57 0.58 0.68 0.69 1.01 1.05 -
P/RPS 2.36 1.82 1.85 2.20 2.23 2.99 3.05 -15.72%
P/EPS 5.52 5.86 5.95 6.81 6.51 11.52 11.82 -39.83%
EY 18.12 17.06 16.80 14.68 15.36 8.68 8.46 66.23%
DY 0.00 3.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.59 0.69 0.73 1.03 1.11 -42.84%

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