[INTEGRA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -109.67%
YoY- -108.53%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 88,866 85,182 85,064 91,180 89,822 84,526 82,776 4.84%
PBT 52,880 51,288 47,644 12,493 48,121 38,110 37,304 26.16%
Tax -11,457 -11,718 -10,796 -9,896 -10,352 -9,140 -9,288 15.00%
NP 41,422 39,570 36,848 2,597 37,769 28,970 28,016 29.75%
-
NP to SH 35,570 33,710 31,000 -3,116 32,214 23,544 22,560 35.42%
-
Tax Rate 21.67% 22.85% 22.66% 79.21% 21.51% 23.98% 24.90% -
Total Cost 47,444 45,612 48,216 88,583 52,053 55,556 54,760 -9.10%
-
Net Worth 502,280 490,600 482,490 477,670 499,467 484,729 485,582 2.27%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 8,162 10,831 16,258 32,573 -
Div Payout % - - - 0.00% 33.62% 69.05% 144.39% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 502,280 490,600 482,490 477,670 499,467 484,729 485,582 2.27%
NOSH 300,766 300,982 301,556 302,323 300,884 301,074 301,604 -0.18%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 46.61% 46.45% 43.32% 2.85% 42.05% 34.27% 33.85% -
ROE 7.08% 6.87% 6.42% -0.65% 6.45% 4.86% 4.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.55 28.30 28.21 30.16 29.85 28.07 27.45 5.03%
EPS 11.83 11.20 10.28 -1.04 10.71 7.82 7.48 35.70%
DPS 0.00 0.00 0.00 2.70 3.60 5.40 10.80 -
NAPS 1.67 1.63 1.60 1.58 1.66 1.61 1.61 2.46%
Adjusted Per Share Value based on latest NOSH - 300,708
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.55 28.32 28.28 30.32 29.87 28.10 27.52 4.85%
EPS 11.83 11.21 10.31 -1.04 10.71 7.83 7.50 35.46%
DPS 0.00 0.00 0.00 2.71 3.60 5.41 10.83 -
NAPS 1.67 1.6312 1.6042 1.5882 1.6607 1.6117 1.6145 2.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.80 0.67 0.46 0.47 0.64 0.72 1.12 -
P/RPS 2.71 2.37 1.63 1.56 2.14 2.56 4.08 -23.85%
P/EPS 6.76 5.98 4.47 -45.60 5.98 9.21 14.97 -41.11%
EY 14.78 16.72 22.35 -2.19 16.73 10.86 6.68 69.71%
DY 0.00 0.00 0.00 5.74 5.63 7.50 9.64 -
P/NAPS 0.48 0.41 0.29 0.30 0.39 0.45 0.70 -22.22%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 28/05/09 26/02/09 27/11/08 29/08/08 27/05/08 -
Price 0.79 0.77 0.54 0.48 0.41 0.69 1.05 -
P/RPS 2.67 2.72 1.91 1.59 1.37 2.46 3.83 -21.36%
P/EPS 6.68 6.87 5.25 -46.57 3.83 8.82 14.04 -39.02%
EY 14.97 14.55 19.04 -2.15 26.11 11.33 7.12 64.04%
DY 0.00 0.00 0.00 5.63 8.78 7.83 10.29 -
P/NAPS 0.47 0.47 0.34 0.30 0.25 0.43 0.65 -19.42%

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