[INTEGRA] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 43.25%
YoY- 27.77%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 7,732 14 1,226 3,017 3,851 5,495 6,783 9.11%
PBT 7,498 -584 -2,052 3,141 -1,887 -3,270 -2,895 -
Tax -2,655 110 1,819 -3,243 1,748 3,270 2,895 -
NP 4,843 -474 -233 -102 -139 0 0 -
-
NP to SH 4,843 -474 -1,712 -5,932 -10,452 -11,639 -11,396 -
-
Tax Rate 35.41% - - 103.25% - - - -
Total Cost 2,889 488 1,459 3,119 3,990 5,495 6,783 -43.36%
-
Net Worth 50,485 7,283 8,374 8,763 9,497 9,610 11,427 169.00%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 50,485 7,283 8,374 8,763 9,497 9,610 11,427 169.00%
NOSH 32,362 19,754 19,848 19,473 19,857 19,799 19,804 38.69%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 62.64% -3,385.71% -19.00% -3.38% -3.61% 0.00% 0.00% -
ROE 9.59% -6.51% -20.44% -67.69% -110.05% -121.11% -99.73% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 23.89 0.07 6.18 15.49 19.39 27.75 34.25 -21.33%
EPS 14.96 -2.40 -8.63 -30.46 -52.64 -58.79 -57.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 0.3687 0.4219 0.45 0.4783 0.4854 0.577 93.95%
Adjusted Per Share Value based on latest NOSH - 19,473
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 2.57 0.00 0.41 1.00 1.28 1.83 2.26 8.93%
EPS 1.61 -0.16 -0.57 -1.97 -3.48 -3.87 -3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.0242 0.0278 0.0291 0.0316 0.032 0.038 169.02%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.04 1.21 1.29 1.45 1.21 1.10 1.22 -
P/RPS 4.35 1,707.32 20.88 9.36 6.24 3.96 3.56 14.28%
P/EPS 6.95 -50.43 -14.96 -4.76 -2.30 -1.87 -2.12 -
EY 14.39 -1.98 -6.69 -21.01 -43.50 -53.44 -47.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 3.28 3.06 3.22 2.53 2.27 2.11 -53.42%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 14/05/02 28/02/02 26/11/01 29/08/01 31/05/01 -
Price 0.90 1.14 1.30 1.44 1.40 1.60 1.00 -
P/RPS 3.77 1,608.55 21.05 9.29 7.22 5.77 2.92 18.55%
P/EPS 6.01 -47.51 -15.07 -4.73 -2.66 -2.72 -1.74 -
EY 16.63 -2.10 -6.63 -21.15 -37.60 -36.74 -57.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 3.09 3.08 3.20 2.93 3.30 1.73 -51.70%

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