[INTEGRA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 33.67%
YoY- 18.16%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 67,840 44,755 21,626 88,774 66,431 43,592 21,641 114.04%
PBT 40,004 27,642 13,410 41,717 32,296 21,545 11,155 134.10%
Tax -8,715 -6,061 -2,904 -8,744 -8,046 -5,114 -2,550 126.72%
NP 31,289 21,581 10,506 32,973 24,250 16,431 8,605 136.27%
-
NP to SH 27,392 19,094 9,266 27,625 20,667 14,085 7,425 138.56%
-
Tax Rate 21.79% 21.93% 21.66% 20.96% 24.91% 23.74% 22.86% -
Total Cost 36,551 23,174 11,120 55,801 42,181 27,161 13,036 98.71%
-
Net Worth 442,000 432,997 430,207 397,617 279,895 276,619 266,179 40.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,680 - - - -
Div Payout % - - - 20.56% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 442,000 432,997 430,207 397,617 279,895 276,619 266,179 40.18%
NOSH 300,680 300,692 300,844 284,012 282,722 282,264 280,188 4.81%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 46.12% 48.22% 48.58% 37.14% 36.50% 37.69% 39.76% -
ROE 6.20% 4.41% 2.15% 6.95% 7.38% 5.09% 2.79% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.56 14.88 7.19 31.26 23.50 15.44 7.72 104.26%
EPS 9.11 6.35 3.08 9.73 7.31 4.99 2.65 127.60%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.43 1.40 0.99 0.98 0.95 33.74%
Adjusted Per Share Value based on latest NOSH - 287,845
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.56 14.88 7.19 29.52 22.09 14.49 7.20 113.97%
EPS 9.11 6.35 3.08 9.19 6.87 4.68 2.47 138.52%
DPS 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
NAPS 1.4696 1.4397 1.4304 1.322 0.9306 0.9197 0.885 40.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.79 0.71 0.56 0.53 0.63 0.70 0.79 -
P/RPS 3.50 4.77 7.79 1.70 2.68 4.53 10.23 -51.05%
P/EPS 8.67 11.18 18.18 5.45 8.62 14.03 29.81 -56.06%
EY 11.53 8.94 5.50 18.35 11.60 7.13 3.35 127.78%
DY 0.00 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.39 0.38 0.64 0.71 0.83 -24.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 31/05/05 -
Price 0.79 0.68 0.68 0.57 0.58 0.68 0.69 -
P/RPS 3.50 4.57 9.46 1.82 2.47 4.40 8.93 -46.41%
P/EPS 8.67 10.71 22.08 5.86 7.93 13.63 26.04 -51.92%
EY 11.53 9.34 4.53 17.06 12.60 7.34 3.84 107.98%
DY 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.48 0.41 0.59 0.69 0.73 -18.19%

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