[INTEGRA] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 961.29%
YoY- 180.48%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 88,574 91,600 85,888 10,305 4,017 5,513 13,694 -1.96%
PBT 43,061 41,229 37,350 10,076 -9,233 -4,210 -4,036 -
Tax -10,728 -17,629 -17,089 -3,668 9,233 4,210 4,036 -
NP 32,333 23,600 20,261 6,408 0 0 0 -100.00%
-
NP to SH 27,556 23,600 20,261 6,408 -7,962 -3,730 -3,420 -
-
Tax Rate 24.91% 42.76% 45.75% 36.40% - - - -
Total Cost 56,241 68,000 65,626 3,897 4,017 5,513 13,694 -1.49%
-
Net Worth 279,895 252,477 0 49,982 9,470 22,372 30,677 -2.32%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 279,895 252,477 0 49,982 9,470 22,372 30,677 -2.32%
NOSH 282,722 265,765 177,813 32,040 19,801 19,798 19,791 -2.78%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 36.50% 25.76% 23.59% 62.18% 0.00% 0.00% 0.00% -
ROE 9.85% 9.35% 0.00% 12.82% -84.08% -16.67% -11.15% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 31.33 34.47 48.30 32.16 20.29 27.85 69.19 0.84%
EPS 9.75 8.88 11.40 20.00 -40.21 -18.84 -17.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.00 1.56 0.4783 1.13 1.55 0.47%
Adjusted Per Share Value based on latest NOSH - 32,362
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 29.45 30.46 28.56 3.43 1.34 1.83 4.55 -1.96%
EPS 9.16 7.85 6.74 2.13 -2.65 -1.24 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9306 0.8395 0.00 0.1662 0.0315 0.0744 0.102 -2.32%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.63 1.08 1.61 1.04 1.21 2.30 0.00 -
P/RPS 2.01 3.13 3.33 3.23 5.96 8.26 0.00 -100.00%
P/EPS 6.46 12.16 14.13 5.20 -3.01 -12.21 0.00 -100.00%
EY 15.47 8.22 7.08 19.23 -33.23 -8.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.14 0.00 0.67 2.53 2.04 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 30/11/04 28/11/03 29/11/02 26/11/01 23/11/00 01/12/99 -
Price 0.58 1.05 1.58 0.90 1.40 2.04 0.00 -
P/RPS 1.85 3.05 3.27 2.80 6.90 7.33 0.00 -100.00%
P/EPS 5.95 11.82 13.87 4.50 -3.48 -10.83 0.00 -100.00%
EY 16.80 8.46 7.21 22.22 -28.72 -9.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.11 0.00 0.58 2.93 1.81 0.00 -100.00%

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