[INTEGRA] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 20.19%
YoY- 46.49%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 87,468 86,504 86,564 88,752 72,704 16 7,180 51.66%
PBT 53,060 53,640 44,620 43,904 33,084 -524 -20,248 -
Tax -10,376 -11,616 -10,200 -18,584 -15,800 524 20,248 -
NP 42,684 42,024 34,420 25,320 17,284 0 0 -
-
NP to SH 37,560 37,064 29,700 25,320 17,284 -524 -17,404 -
-
Tax Rate 19.56% 21.66% 22.86% 42.33% 47.76% - - -
Total Cost 44,784 44,480 52,144 63,432 55,420 16 7,180 35.65%
-
Net Worth 457,461 430,207 266,179 245,287 0 8,374 11,427 84.90%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 24,076 - - - - - - -
Div Payout % 64.10% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 457,461 430,207 266,179 245,287 0 8,374 11,427 84.90%
NOSH 300,961 300,844 280,188 263,749 138,126 19,848 19,804 57.35%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 48.80% 48.58% 39.76% 28.53% 23.77% 0.00% 0.00% -
ROE 8.21% 8.62% 11.16% 10.32% 0.00% -6.26% -152.31% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 29.06 28.75 30.89 33.65 52.64 0.08 36.25 -3.61%
EPS 12.48 12.32 10.60 9.60 12.52 -2.64 -87.88 -
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.43 0.95 0.93 0.00 0.4219 0.577 17.51%
Adjusted Per Share Value based on latest NOSH - 263,749
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 29.08 28.76 28.78 29.51 24.17 0.01 2.39 51.62%
EPS 12.49 12.32 9.87 8.42 5.75 -0.17 -5.79 -
DPS 8.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.521 1.4304 0.885 0.8156 0.00 0.0278 0.038 84.89%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.10 0.56 0.79 1.41 0.93 1.29 1.22 -
P/RPS 3.78 1.95 2.56 4.19 1.77 1,600.28 3.37 1.93%
P/EPS 8.81 4.55 7.45 14.69 7.43 -48.86 -1.39 -
EY 11.35 22.00 13.42 6.81 13.46 -2.05 -72.03 -
DY 7.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.39 0.83 1.52 0.00 3.06 2.11 -16.39%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 23/05/03 14/05/02 31/05/01 -
Price 1.19 0.68 0.69 1.32 0.98 1.30 1.00 -
P/RPS 4.09 2.36 2.23 3.92 1.86 1,612.69 2.76 6.77%
P/EPS 9.54 5.52 6.51 13.75 7.83 -49.24 -1.14 -
EY 10.49 18.12 15.36 7.27 12.77 -2.03 -87.88 -
DY 6.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.48 0.73 1.42 0.00 3.08 1.73 -12.42%

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