[INTEGRA] QoQ TTM 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- -10.26%
YoY- -8.67%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 88,252 86,996 87,780 87,669 88,842 89,197 89,322 -0.79%
PBT 11,983 47,261 42,359 47,098 51,037 47,182 47,921 -60.14%
Tax -9,386 -8,429 -8,367 -8,671 -8,943 -5,578 -5,611 40.69%
NP 2,597 38,832 33,992 38,427 42,094 41,604 42,310 -84.30%
-
NP to SH -3,116 33,002 28,353 32,788 36,538 36,082 36,640 -
-
Tax Rate 78.33% 17.84% 19.75% 18.41% 17.52% 11.82% 11.71% -
Total Cost 85,655 48,164 53,788 49,242 46,748 47,593 47,012 48.90%
-
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 8,143 8,143 8,143 6,019 6,019 6,019 22.21%
Div Payout % 0.00% 24.68% 28.72% 24.84% 16.47% 16.68% 16.43% -
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 2.94% 44.64% 38.72% 43.83% 47.38% 46.64% 47.37% -
ROE -0.66% 6.61% 5.86% 6.75% 7.59% 7.68% 7.90% -
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 29.35 28.93 29.20 29.07 29.55 29.62 29.67 -0.71%
EPS -1.04 10.97 9.43 10.87 12.15 11.98 12.17 -
DPS 2.70 2.70 2.70 2.70 2.00 2.00 2.00 22.03%
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 29.34 28.93 29.19 29.15 29.54 29.66 29.70 -0.80%
EPS -1.04 10.97 9.43 10.90 12.15 12.00 12.18 -
DPS 2.71 2.71 2.71 2.71 2.00 2.00 2.00 22.33%
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 1.60 2.21 2.47 3.85 4.60 4.46 4.11 -46.53%
P/EPS -45.36 5.83 7.63 10.30 11.19 11.02 10.02 -
EY -2.20 17.15 13.10 9.71 8.94 9.08 9.98 -
DY 5.74 4.22 3.75 2.41 1.47 1.52 1.64 129.64%
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 1.64 1.42 2.36 3.61 3.96 4.73 4.28 -47.09%
P/EPS -46.32 3.74 7.32 9.66 9.63 11.69 10.44 -
EY -2.16 26.77 13.67 10.35 10.39 8.56 9.58 -
DY 5.63 6.59 3.91 2.57 1.71 1.43 1.57 133.37%
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