[INTEGRA] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 102.04%
YoY- 60.06%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 21,325 21,266 23,813 22,176 21,569 20,694 22,557 -3.67%
PBT 13,733 11,911 -23,597 16,525 9,729 9,326 11,681 11.40%
Tax -3,160 -2,699 -2,133 -2,683 -2,248 -2,322 -1,176 93.39%
NP 10,573 9,212 -25,730 13,842 7,481 7,004 10,505 0.43%
-
NP to SH 9,105 7,750 -27,277 12,389 6,132 5,640 8,841 1.98%
-
Tax Rate 23.01% 22.66% - 16.24% 23.11% 24.90% 10.07% -
Total Cost 10,752 12,054 49,543 8,334 14,088 13,690 12,052 -7.33%
-
Net Worth 489,806 482,490 469,105 499,168 483,947 485,582 481,092 1.20%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - 8,143 - -
Div Payout % - - - - - 144.39% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 489,806 482,490 469,105 499,168 483,947 485,582 481,092 1.20%
NOSH 300,495 301,556 300,708 300,703 300,588 301,604 300,682 -0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 49.58% 43.32% -108.05% 62.42% 34.68% 33.85% 46.57% -
ROE 1.86% 1.61% -5.81% 2.48% 1.27% 1.16% 1.84% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.10 7.05 7.92 7.37 7.18 6.86 7.50 -3.59%
EPS 3.03 2.57 -9.07 4.12 2.04 1.87 2.94 2.03%
DPS 0.00 0.00 0.00 0.00 0.00 2.70 0.00 -
NAPS 1.63 1.60 1.56 1.66 1.61 1.61 1.60 1.24%
Adjusted Per Share Value based on latest NOSH - 300,703
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.09 7.07 7.92 7.37 7.17 6.88 7.50 -3.68%
EPS 3.03 2.58 -9.07 4.12 2.04 1.88 2.94 2.03%
DPS 0.00 0.00 0.00 0.00 0.00 2.71 0.00 -
NAPS 1.6286 1.6042 1.5597 1.6597 1.6091 1.6145 1.5996 1.20%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.67 0.46 0.47 0.64 0.72 1.12 1.36 -
P/RPS 9.44 6.52 5.94 8.68 10.03 16.32 18.13 -35.30%
P/EPS 22.11 17.90 -5.18 15.53 35.29 59.89 46.25 -38.88%
EY 4.52 5.59 -19.30 6.44 2.83 1.67 2.16 63.67%
DY 0.00 0.00 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.41 0.29 0.30 0.39 0.45 0.70 0.85 -38.52%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 26/02/09 27/11/08 29/08/08 27/05/08 29/02/08 -
Price 0.77 0.54 0.48 0.41 0.69 1.05 1.17 -
P/RPS 10.85 7.66 6.06 5.56 9.62 15.30 15.60 -21.51%
P/EPS 25.41 21.01 -5.29 9.95 33.82 56.15 39.79 -25.86%
EY 3.94 4.76 -18.90 10.05 2.96 1.78 2.51 35.10%
DY 0.00 0.00 0.00 0.00 0.00 2.57 0.00 -
P/NAPS 0.47 0.34 0.31 0.25 0.43 0.65 0.73 -25.45%

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