[INTEGRA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 105.24%
YoY- -12.77%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 42,591 21,266 91,180 67,367 42,263 20,694 88,842 -38.77%
PBT 25,644 11,911 12,493 36,091 19,055 9,326 51,037 -36.82%
Tax -5,859 -2,699 -9,896 -7,764 -4,570 -2,322 -8,943 -24.58%
NP 19,785 9,212 2,597 28,327 14,485 7,004 42,094 -39.57%
-
NP to SH 16,855 7,750 -3,116 24,161 11,772 5,640 36,538 -40.32%
-
Tax Rate 22.85% 22.66% 79.21% 21.51% 23.98% 24.90% 17.52% -
Total Cost 22,806 12,054 88,583 39,040 27,778 13,690 46,748 -38.05%
-
Net Worth 490,600 482,490 477,670 499,467 484,729 485,582 481,146 1.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 8,162 8,123 8,129 8,143 6,014 -
Div Payout % - - 0.00% 33.62% 69.05% 144.39% 16.46% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 490,600 482,490 477,670 499,467 484,729 485,582 481,146 1.30%
NOSH 300,982 301,556 302,323 300,884 301,074 301,604 300,716 0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 46.45% 43.32% 2.85% 42.05% 34.27% 33.85% 47.38% -
ROE 3.44% 1.61% -0.65% 4.84% 2.43% 1.16% 7.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.15 7.05 30.16 22.39 14.04 6.86 29.54 -38.80%
EPS 5.60 2.57 -1.04 8.03 3.91 1.87 12.14 -40.32%
DPS 0.00 0.00 2.70 2.70 2.70 2.70 2.00 -
NAPS 1.63 1.60 1.58 1.66 1.61 1.61 1.60 1.24%
Adjusted Per Share Value based on latest NOSH - 300,703
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.16 7.07 30.32 22.40 14.05 6.88 29.54 -38.77%
EPS 5.60 2.58 -1.04 8.03 3.91 1.88 12.15 -40.36%
DPS 0.00 0.00 2.71 2.70 2.70 2.71 2.00 -
NAPS 1.6312 1.6042 1.5882 1.6607 1.6117 1.6145 1.5998 1.30%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.67 0.46 0.47 0.64 0.72 1.12 1.36 -
P/RPS 4.73 6.52 1.56 2.86 5.13 16.32 4.60 1.87%
P/EPS 11.96 17.90 -45.60 7.97 18.41 59.89 11.19 4.54%
EY 8.36 5.59 -2.19 12.55 5.43 1.67 8.93 -4.30%
DY 0.00 0.00 5.74 4.22 3.75 2.41 1.47 -
P/NAPS 0.41 0.29 0.30 0.39 0.45 0.70 0.85 -38.52%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 26/02/09 27/11/08 29/08/08 27/05/08 29/02/08 -
Price 0.77 0.54 0.48 0.41 0.69 1.05 1.17 -
P/RPS 5.44 7.66 1.59 1.83 4.92 15.30 3.96 23.60%
P/EPS 13.75 21.01 -46.57 5.11 17.65 56.15 9.63 26.82%
EY 7.27 4.76 -2.15 19.59 5.67 1.78 10.38 -21.15%
DY 0.00 0.00 5.63 6.59 3.91 2.57 1.71 -
P/NAPS 0.47 0.34 0.30 0.25 0.43 0.65 0.73 -25.45%

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