[INTEGRA] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -33.92%
YoY- -31.65%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 23,032 22,065 22,214 21,454 22,197 21,339 23,287 -0.73%
PBT 13,338 14,146 13,717 13,899 18,430 19,888 13,140 1.00%
Tax -2,880 -2,342 -2,592 -2,995 -2,781 -2,221 -614 179.94%
NP 10,458 11,804 11,125 10,904 15,649 17,667 12,526 -11.32%
-
NP to SH 9,009 10,619 9,633 9,368 14,176 16,600 11,061 -12.77%
-
Tax Rate 21.59% 16.56% 18.90% 21.55% 15.09% 11.17% 4.67% -
Total Cost 12,574 10,261 11,089 10,550 6,548 3,672 10,761 10.92%
-
Net Worth 569,465 559,891 547,876 537,458 565,836 300,848 538,021 3.85%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 48,041 - - - -
Div Payout % - - - 512.82% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 569,465 559,891 547,876 537,458 565,836 300,848 538,021 3.85%
NOSH 301,304 301,016 301,031 300,256 300,976 300,848 300,570 0.16%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 45.41% 53.50% 50.08% 50.83% 70.50% 82.79% 53.79% -
ROE 1.58% 1.90% 1.76% 1.74% 2.51% 5.52% 2.06% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.64 7.33 7.38 7.15 7.37 7.09 7.75 -0.94%
EPS 2.99 3.53 3.20 3.12 4.71 5.51 3.68 -12.91%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 1.89 1.86 1.82 1.79 1.88 1.00 1.79 3.68%
Adjusted Per Share Value based on latest NOSH - 300,256
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.66 7.34 7.39 7.13 7.38 7.10 7.74 -0.68%
EPS 3.00 3.53 3.20 3.11 4.71 5.52 3.68 -12.72%
DPS 0.00 0.00 0.00 15.97 0.00 0.00 0.00 -
NAPS 1.8934 1.8616 1.8216 1.787 1.8814 1.0003 1.7889 3.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.38 1.33 1.09 1.49 1.57 1.65 1.21 -
P/RPS 18.05 18.14 14.77 20.85 21.29 23.26 15.62 10.10%
P/EPS 46.15 37.70 34.06 47.76 33.33 29.90 32.88 25.33%
EY 2.17 2.65 2.94 2.09 3.00 3.34 3.04 -20.11%
DY 0.00 0.00 0.00 10.74 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.60 0.83 0.84 1.65 0.68 4.83%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 21/11/11 23/08/11 26/05/11 28/02/11 22/11/10 -
Price 1.24 1.36 1.16 1.25 1.49 1.47 1.60 -
P/RPS 16.22 18.55 15.72 17.49 20.20 20.72 20.65 -14.85%
P/EPS 41.47 38.55 36.25 40.06 31.63 26.64 43.48 -3.10%
EY 2.41 2.59 2.76 2.50 3.16 3.75 2.30 3.16%
DY 0.00 0.00 0.00 12.80 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.64 0.70 0.79 1.47 0.89 -18.05%

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