[INTEGRA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -7.48%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 84,526 82,776 88,842 88,380 86,650 87,468 90,752 -4.63%
PBT 38,110 37,304 51,037 52,474 55,466 53,060 47,830 -14.06%
Tax -9,140 -9,288 -8,943 -10,356 -10,292 -10,376 -6,526 25.20%
NP 28,970 28,016 42,094 42,118 45,174 42,684 41,304 -21.07%
-
NP to SH 23,544 22,560 36,538 36,929 39,914 37,560 35,777 -24.36%
-
Tax Rate 23.98% 24.90% 17.52% 19.74% 18.56% 19.56% 13.64% -
Total Cost 55,556 54,760 46,748 46,261 41,476 44,784 49,448 8.08%
-
Net Worth 484,729 485,582 481,146 469,134 463,556 457,461 448,347 5.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 16,258 32,573 6,014 - - 24,076 - -
Div Payout % 69.05% 144.39% 16.46% - - 64.10% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 484,729 485,582 481,146 469,134 463,556 457,461 448,347 5.34%
NOSH 301,074 301,604 300,716 300,727 301,010 300,961 300,904 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 34.27% 33.85% 47.38% 47.66% 52.13% 48.80% 45.51% -
ROE 4.86% 4.65% 7.59% 7.87% 8.61% 8.21% 7.98% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.07 27.45 29.54 29.39 28.79 29.06 30.16 -4.67%
EPS 7.82 7.48 12.14 12.28 13.26 12.48 11.89 -24.39%
DPS 5.40 10.80 2.00 0.00 0.00 8.00 0.00 -
NAPS 1.61 1.61 1.60 1.56 1.54 1.52 1.49 5.30%
Adjusted Per Share Value based on latest NOSH - 301,167
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.10 27.52 29.54 29.39 28.81 29.08 30.17 -4.63%
EPS 7.83 7.50 12.15 12.28 13.27 12.49 11.90 -24.36%
DPS 5.41 10.83 2.00 0.00 0.00 8.01 0.00 -
NAPS 1.6117 1.6145 1.5998 1.5598 1.5413 1.521 1.4907 5.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.72 1.12 1.36 1.32 1.22 1.10 0.89 -
P/RPS 2.56 4.08 4.60 4.49 4.24 3.78 2.95 -9.02%
P/EPS 9.21 14.97 11.19 10.75 9.20 8.81 7.49 14.79%
EY 10.86 6.68 8.93 9.30 10.87 11.35 13.36 -12.91%
DY 7.50 9.64 1.47 0.00 0.00 7.27 0.00 -
P/NAPS 0.45 0.70 0.85 0.85 0.79 0.72 0.60 -17.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 29/02/08 28/11/07 21/08/07 31/05/07 28/02/07 -
Price 0.69 1.05 1.17 1.40 1.27 1.19 1.05 -
P/RPS 2.46 3.83 3.96 4.76 4.41 4.09 3.48 -20.66%
P/EPS 8.82 14.04 9.63 11.40 9.58 9.54 8.83 -0.07%
EY 11.33 7.12 10.38 8.77 10.44 10.49 11.32 0.05%
DY 7.83 10.29 1.71 0.00 0.00 6.72 0.00 -
P/NAPS 0.43 0.65 0.73 0.90 0.82 0.78 0.70 -27.75%

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