[INTEGRA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -84.56%
YoY- -39.94%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 91,180 67,367 42,263 20,694 88,842 66,285 43,325 63.85%
PBT 12,493 36,091 19,055 9,326 51,037 39,356 27,733 -41.09%
Tax -9,896 -7,764 -4,570 -2,322 -8,943 -7,767 -5,146 54.33%
NP 2,597 28,327 14,485 7,004 42,094 31,589 22,587 -76.19%
-
NP to SH -3,116 24,161 11,772 5,640 36,538 27,697 19,957 -
-
Tax Rate 79.21% 21.51% 23.98% 24.90% 17.52% 19.74% 18.56% -
Total Cost 88,583 39,040 27,778 13,690 46,748 34,696 20,738 162.10%
-
Net Worth 477,670 499,467 484,729 485,582 481,146 469,134 463,556 2.01%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 477,670 499,467 484,729 485,582 481,146 469,134 463,556 2.01%
NOSH 302,323 300,884 301,074 301,604 300,716 300,727 301,010 0.28%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.85% 42.05% 34.27% 33.85% 47.38% 47.66% 52.13% -
ROE -0.65% 4.84% 2.43% 1.16% 7.59% 5.90% 4.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.16 22.39 14.04 6.86 29.54 22.04 14.39 63.40%
EPS -1.04 8.03 3.91 1.87 12.14 9.21 6.63 -
DPS 2.70 2.70 2.70 2.70 2.00 0.00 0.00 -
NAPS 1.58 1.66 1.61 1.61 1.60 1.56 1.54 1.71%
Adjusted Per Share Value based on latest NOSH - 301,604
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.32 22.40 14.05 6.88 29.54 22.04 14.41 63.83%
EPS -1.04 8.03 3.91 1.88 12.15 9.21 6.64 -
DPS 2.71 2.70 2.70 2.71 2.00 0.00 0.00 -
NAPS 1.5882 1.6607 1.6117 1.6145 1.5998 1.5598 1.5413 2.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.47 0.64 0.72 1.12 1.36 1.32 1.22 -
P/RPS 1.56 2.86 5.13 16.32 4.60 5.99 8.48 -67.48%
P/EPS -45.60 7.97 18.41 59.89 11.19 14.33 18.40 -
EY -2.19 12.55 5.43 1.67 8.93 6.98 5.43 -
DY 5.74 4.22 3.75 2.41 1.47 0.00 0.00 -
P/NAPS 0.30 0.39 0.45 0.70 0.85 0.85 0.79 -47.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 27/05/08 29/02/08 28/11/07 21/08/07 -
Price 0.48 0.41 0.69 1.05 1.17 1.40 1.27 -
P/RPS 1.59 1.83 4.92 15.30 3.96 6.35 8.82 -67.92%
P/EPS -46.57 5.11 17.65 56.15 9.63 15.20 19.16 -
EY -2.15 19.59 5.67 1.78 10.38 6.58 5.22 -
DY 5.63 6.59 3.91 2.57 1.71 0.00 0.00 -
P/NAPS 0.30 0.25 0.43 0.65 0.73 0.90 0.82 -48.69%

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