[INTEGRA] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 25.45%
YoY- 42.57%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 10,305 8 16 3,017 4,017 6,014 7,180 27.20%
PBT 10,076 -744 -524 -6,985 -9,233 -13,542 -20,248 -
Tax -3,668 0 524 1,049 9,233 13,542 20,248 -
NP 6,408 -744 0 -5,936 0 0 0 -
-
NP to SH 6,408 -744 -524 -5,936 -7,962 -11,660 -17,404 -
-
Tax Rate 36.40% - - - - - - -
Total Cost 3,897 752 16 8,953 4,017 6,014 7,180 -33.43%
-
Net Worth 49,982 7,295 8,374 8,911 9,470 9,612 11,427 167.21%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 49,982 7,295 8,374 8,911 9,470 9,612 11,427 167.21%
NOSH 32,040 19,787 19,848 19,803 19,801 19,802 19,804 37.77%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 62.18% -9,300.00% 0.00% -196.75% 0.00% 0.00% 0.00% -
ROE 12.82% -10.20% -6.26% -66.61% -84.08% -121.30% -152.31% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 32.16 0.04 0.08 15.23 20.29 30.37 36.25 -7.66%
EPS 20.00 -3.76 -2.64 30.00 -40.21 -58.88 -87.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 0.3687 0.4219 0.45 0.4783 0.4854 0.577 93.95%
Adjusted Per Share Value based on latest NOSH - 19,473
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.43 0.00 0.01 1.00 1.34 2.00 2.39 27.20%
EPS 2.13 -0.25 -0.17 -1.97 -2.65 -3.88 -5.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1662 0.0243 0.0278 0.0296 0.0315 0.032 0.038 167.20%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.04 1.21 1.29 1.45 1.21 1.10 1.22 -
P/RPS 3.23 2,992.82 1,600.28 9.52 5.96 3.62 3.37 -2.78%
P/EPS 5.20 -32.18 -48.86 -4.84 -3.01 -1.87 -1.39 -
EY 19.23 -3.11 -2.05 -20.67 -33.23 -53.53 -72.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 3.28 3.06 3.22 2.53 2.27 2.11 -53.42%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 14/05/02 28/02/02 26/11/01 29/08/01 31/05/01 -
Price 0.90 1.14 1.30 1.44 1.40 1.60 1.00 -
P/RPS 2.80 2,819.68 1,612.69 9.45 6.90 5.27 2.76 0.96%
P/EPS 4.50 -30.32 -49.24 -4.80 -3.48 -2.72 -1.14 -
EY 22.22 -3.30 -2.03 -20.82 -28.72 -36.80 -87.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 3.09 3.08 3.20 2.93 3.30 1.73 -51.70%

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