[INTEGRA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 31.92%
YoY- 2.13%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 67,367 42,263 20,694 88,842 66,285 43,325 21,867 111.29%
PBT 36,091 19,055 9,326 51,037 39,356 27,733 13,265 94.53%
Tax -7,764 -4,570 -2,322 -8,943 -7,767 -5,146 -2,594 107.27%
NP 28,327 14,485 7,004 42,094 31,589 22,587 10,671 91.37%
-
NP to SH 24,161 11,772 5,640 36,538 27,697 19,957 9,390 87.44%
-
Tax Rate 21.51% 23.98% 24.90% 17.52% 19.74% 18.56% 19.56% -
Total Cost 39,040 27,778 13,690 46,748 34,696 20,738 11,196 129.42%
-
Net Worth 499,467 484,729 485,582 481,146 469,134 463,556 457,461 6.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,123 8,129 8,143 6,014 - - 6,019 22.05%
Div Payout % 33.62% 69.05% 144.39% 16.46% - - 64.10% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 499,467 484,729 485,582 481,146 469,134 463,556 457,461 6.01%
NOSH 300,884 301,074 301,604 300,716 300,727 301,010 300,961 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 42.05% 34.27% 33.85% 47.38% 47.66% 52.13% 48.80% -
ROE 4.84% 2.43% 1.16% 7.59% 5.90% 4.31% 2.05% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.39 14.04 6.86 29.54 22.04 14.39 7.27 111.24%
EPS 8.03 3.91 1.87 12.14 9.21 6.63 3.12 87.48%
DPS 2.70 2.70 2.70 2.00 0.00 0.00 2.00 22.08%
NAPS 1.66 1.61 1.61 1.60 1.56 1.54 1.52 6.03%
Adjusted Per Share Value based on latest NOSH - 300,682
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.40 14.05 6.88 29.54 22.04 14.41 7.27 111.30%
EPS 8.03 3.91 1.88 12.15 9.21 6.64 3.12 87.48%
DPS 2.70 2.70 2.71 2.00 0.00 0.00 2.00 22.08%
NAPS 1.6607 1.6117 1.6145 1.5998 1.5598 1.5413 1.521 6.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.64 0.72 1.12 1.36 1.32 1.22 1.10 -
P/RPS 2.86 5.13 16.32 4.60 5.99 8.48 15.14 -66.97%
P/EPS 7.97 18.41 59.89 11.19 14.33 18.40 35.26 -62.79%
EY 12.55 5.43 1.67 8.93 6.98 5.43 2.84 168.56%
DY 4.22 3.75 2.41 1.47 0.00 0.00 1.82 74.91%
P/NAPS 0.39 0.45 0.70 0.85 0.85 0.79 0.72 -33.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 27/05/08 29/02/08 28/11/07 21/08/07 31/05/07 -
Price 0.41 0.69 1.05 1.17 1.40 1.27 1.19 -
P/RPS 1.83 4.92 15.30 3.96 6.35 8.82 16.38 -76.71%
P/EPS 5.11 17.65 56.15 9.63 15.20 19.16 38.14 -73.72%
EY 19.59 5.67 1.78 10.38 6.58 5.22 2.62 280.97%
DY 6.59 3.91 2.57 1.71 0.00 0.00 1.68 148.10%
P/NAPS 0.25 0.43 0.65 0.73 0.90 0.82 0.78 -53.06%

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