[INTEGRA] QoQ 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- -36.21%
YoY- -39.94%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 23,813 22,176 21,569 20,694 22,557 22,960 21,458 7.15%
PBT -23,597 16,525 9,729 9,326 11,681 11,623 14,468 -
Tax -2,133 -2,683 -2,248 -2,322 -1,176 -2,621 -2,552 -11.22%
NP -25,730 13,842 7,481 7,004 10,505 9,002 11,916 -
-
NP to SH -27,277 12,389 6,132 5,640 8,841 7,740 10,567 -
-
Tax Rate - 16.24% 23.11% 24.90% 10.07% 22.55% 17.64% -
Total Cost 49,543 8,334 14,088 13,690 12,052 13,958 9,542 198.35%
-
Net Worth 469,105 499,168 483,947 485,582 481,092 469,821 463,623 0.78%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 8,143 - - - -
Div Payout % - - - 144.39% - - - -
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 469,105 499,168 483,947 485,582 481,092 469,821 463,623 0.78%
NOSH 300,708 300,703 300,588 301,604 300,682 301,167 301,054 -0.07%
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 -108.05% 62.42% 34.68% 33.85% 46.57% 39.21% 55.53% -
ROE -5.81% 2.48% 1.27% 1.16% 1.84% 1.65% 2.28% -
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 7.92 7.37 7.18 6.86 7.50 7.62 7.13 7.22%
EPS -9.07 4.12 2.04 1.87 2.94 2.57 3.51 -
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 1.56 1.66 1.61 1.61 1.60 1.56 1.54 0.85%
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 7.92 7.37 7.17 6.88 7.50 7.63 7.13 7.22%
EPS -9.07 4.12 2.04 1.88 2.94 2.57 3.51 -
DPS 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
NAPS 1.5597 1.6597 1.6091 1.6145 1.5996 1.5621 1.5415 0.78%
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 5.94 8.68 10.03 16.32 18.13 17.31 17.12 -50.46%
P/EPS -5.18 15.53 35.29 59.89 46.25 51.36 34.76 -
EY -19.30 6.44 2.83 1.67 2.16 1.95 2.88 -
DY 0.00 0.00 0.00 2.41 0.00 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 6.06 5.56 9.62 15.30 15.60 18.36 17.82 -51.12%
P/EPS -5.29 9.95 33.82 56.15 39.79 54.47 36.18 -
EY -18.90 10.05 2.96 1.78 2.51 1.84 2.76 -
DY 0.00 0.00 0.00 2.57 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.43 0.65 0.73 0.90 0.82 -47.56%

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