[INTEGRA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -109.44%
YoY- -108.53%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 90,463 88,580 88,824 88,252 86,996 87,780 87,669 2.11%
PBT 16,063 18,572 14,568 11,983 47,261 42,359 47,098 -51.15%
Tax -10,726 -10,675 -9,763 -9,386 -8,429 -8,367 -8,671 15.21%
NP 5,337 7,897 4,805 2,597 38,832 33,992 38,427 -73.14%
-
NP to SH -599 1,967 -1,006 -3,116 33,002 28,353 32,788 -
-
Tax Rate 66.77% 57.48% 67.02% 78.33% 17.84% 19.75% 18.41% -
Total Cost 85,126 80,683 84,019 85,655 48,164 53,788 49,242 43.99%
-
Net Worth 501,663 489,806 482,490 469,105 499,168 483,947 485,582 2.19%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 8,143 8,143 8,143 8,143 -
Div Payout % - - - 0.00% 24.68% 28.72% 24.84% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 501,663 489,806 482,490 469,105 499,168 483,947 485,582 2.19%
NOSH 300,397 300,495 301,556 300,708 300,703 300,588 301,604 -0.26%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.90% 8.92% 5.41% 2.94% 44.64% 38.72% 43.83% -
ROE -0.12% 0.40% -0.21% -0.66% 6.61% 5.86% 6.75% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.11 29.48 29.46 29.35 28.93 29.20 29.07 2.36%
EPS -0.20 0.65 -0.33 -1.04 10.97 9.43 10.87 -
DPS 0.00 0.00 0.00 2.70 2.70 2.70 2.70 -
NAPS 1.67 1.63 1.60 1.56 1.66 1.61 1.61 2.46%
Adjusted Per Share Value based on latest NOSH - 300,708
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.08 29.45 29.53 29.34 28.93 29.19 29.15 2.11%
EPS -0.20 0.65 -0.33 -1.04 10.97 9.43 10.90 -
DPS 0.00 0.00 0.00 2.71 2.71 2.71 2.71 -
NAPS 1.668 1.6286 1.6042 1.5597 1.6597 1.6091 1.6145 2.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.80 0.67 0.46 0.47 0.64 0.72 1.12 -
P/RPS 2.66 2.27 1.56 1.60 2.21 2.47 3.85 -21.82%
P/EPS -401.20 102.35 -137.89 -45.36 5.83 7.63 10.30 -
EY -0.25 0.98 -0.73 -2.20 17.15 13.10 9.71 -
DY 0.00 0.00 0.00 5.74 4.22 3.75 2.41 -
P/NAPS 0.48 0.41 0.29 0.30 0.39 0.45 0.70 -22.22%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 28/05/09 26/02/09 27/11/08 29/08/08 27/05/08 -
Price 0.79 0.77 0.54 0.48 0.41 0.69 1.05 -
P/RPS 2.62 2.61 1.83 1.64 1.42 2.36 3.61 -19.22%
P/EPS -396.18 117.63 -161.87 -46.32 3.74 7.32 9.66 -
EY -0.25 0.85 -0.62 -2.16 26.77 13.67 10.35 -
DY 0.00 0.00 0.00 5.63 6.59 3.91 2.57 -
P/NAPS 0.47 0.47 0.34 0.31 0.25 0.43 0.65 -19.42%

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