[INTEGRA] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 97.79%
YoY- 96.99%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 25,244 7,729 4 4 3,017 3,013 3,007 311.46%
PBT 21,585 7,557 -372 -131 -6,985 -6,925 -6,771 -
Tax -5,426 -2,751 0 131 1,049 6,925 6,771 -
NP 16,159 4,806 -372 0 -5,936 0 0 -
-
NP to SH 16,159 4,806 -372 -131 -5,936 -5,972 -5,830 -
-
Tax Rate 25.14% 36.40% - - - - - -
Total Cost 9,085 2,923 376 4 8,953 3,013 3,007 108.57%
-
Net Worth 62,693 49,982 7,295 8,374 8,911 9,470 9,612 247.89%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 62,693 49,982 7,295 8,374 8,911 9,470 9,612 247.89%
NOSH 44,150 32,040 19,787 19,848 19,803 19,801 19,802 70.41%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 64.01% 62.18% -9,300.00% 0.00% -196.75% 0.00% 0.00% -
ROE 25.77% 9.62% -5.10% -1.56% -66.61% -63.06% -60.65% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 57.18 24.12 0.02 0.02 15.23 15.22 15.18 141.50%
EPS 36.60 15.00 -1.88 -0.66 30.00 -30.16 -29.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.56 0.3687 0.4219 0.45 0.4783 0.4854 104.14%
Adjusted Per Share Value based on latest NOSH - 19,848
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.39 2.57 0.00 0.00 1.00 1.00 1.00 311.29%
EPS 5.37 1.60 -0.12 -0.04 -1.97 -1.99 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.1662 0.0243 0.0278 0.0296 0.0315 0.032 247.66%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.03 1.04 1.21 1.29 1.45 1.21 1.10 -
P/RPS 1.80 4.31 5,985.64 6,401.14 9.52 7.95 7.24 -60.36%
P/EPS 2.81 6.93 -64.36 -195.45 -4.84 -4.01 -3.74 -
EY 35.53 14.42 -1.55 -0.51 -20.67 -24.93 -26.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 3.28 3.06 3.22 2.53 2.27 -52.96%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 14/05/02 28/02/02 26/11/01 29/08/01 -
Price 0.98 0.90 1.14 1.30 1.44 1.40 1.60 -
P/RPS 1.71 3.73 5,639.36 6,450.76 9.45 9.20 10.54 -70.15%
P/EPS 2.68 6.00 -60.64 -196.97 -4.80 -4.64 -5.43 -
EY 37.35 16.67 -1.65 -0.51 -20.82 -21.54 -18.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 3.09 3.08 3.20 2.93 3.30 -64.67%

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