[INTEGRA] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.57%
YoY- 26.07%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 21,458 21,867 22,912 23,085 23,129 21,626 22,343 -2.66%
PBT 14,468 13,265 7,826 12,362 14,232 13,410 9,421 33.21%
Tax -2,552 -2,594 2,189 -2,654 -3,157 -2,904 -698 137.89%
NP 11,916 10,671 10,015 9,708 11,075 10,506 8,723 23.18%
-
NP to SH 10,567 9,390 8,385 8,298 9,828 9,266 6,958 32.22%
-
Tax Rate 17.64% 19.56% -27.97% 21.47% 22.18% 21.66% 7.41% -
Total Cost 9,542 11,196 12,897 13,377 12,054 11,120 13,620 -21.16%
-
Net Worth 463,623 457,461 447,818 441,958 432,792 430,207 402,983 9.82%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 6,019 - - - - 5,756 -
Div Payout % - 64.10% - - - - 82.74% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 463,623 457,461 447,818 441,958 432,792 430,207 402,983 9.82%
NOSH 301,054 300,961 300,549 300,652 300,550 300,844 287,845 3.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 55.53% 48.80% 43.71% 42.05% 47.88% 48.58% 39.04% -
ROE 2.28% 2.05% 1.87% 1.88% 2.27% 2.15% 1.73% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.13 7.27 7.62 7.68 7.70 7.19 7.76 -5.50%
EPS 3.51 3.12 2.79 2.76 3.27 3.08 2.42 28.22%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.54 1.52 1.49 1.47 1.44 1.43 1.40 6.57%
Adjusted Per Share Value based on latest NOSH - 300,652
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.13 7.27 7.62 7.68 7.69 7.19 7.43 -2.71%
EPS 3.51 3.12 2.79 2.76 3.27 3.08 2.31 32.27%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 1.91 -
NAPS 1.5415 1.521 1.489 1.4695 1.439 1.4304 1.3399 9.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.22 1.10 0.89 0.79 0.71 0.56 0.53 -
P/RPS 17.12 15.14 11.67 10.29 9.23 7.79 6.83 84.83%
P/EPS 34.76 35.26 31.90 28.62 21.71 18.18 21.93 36.05%
EY 2.88 2.84 3.13 3.49 4.61 5.50 4.56 -26.44%
DY 0.00 1.82 0.00 0.00 0.00 0.00 3.77 -
P/NAPS 0.79 0.72 0.60 0.54 0.49 0.39 0.38 63.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 31/05/07 28/02/07 28/11/06 28/08/06 31/05/06 28/02/06 -
Price 1.27 1.19 1.05 0.79 0.68 0.68 0.57 -
P/RPS 17.82 16.38 13.77 10.29 8.84 9.46 7.34 80.93%
P/EPS 36.18 38.14 37.64 28.62 20.80 22.08 23.58 33.13%
EY 2.76 2.62 2.66 3.49 4.81 4.53 4.24 -24.94%
DY 0.00 1.68 0.00 0.00 0.00 0.00 3.51 -
P/NAPS 0.82 0.78 0.70 0.54 0.47 0.48 0.41 58.94%

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