[INTEGRA] YoY Cumulative Quarter 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- 0.6%
YoY- 42.57%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 89,941 88,531 25,244 3,017 6,351 10,856 -2.19%
PBT 41,909 42,386 21,585 -6,985 -11,700 -5,412 -
Tax -18,529 -21,320 -5,426 1,049 11,700 5,412 -
NP 23,380 21,066 16,159 -5,936 0 0 -100.00%
-
NP to SH 23,380 21,066 16,159 -5,936 -10,336 -4,513 -
-
Tax Rate 44.21% 50.30% 25.14% - - - -
Total Cost 66,561 67,465 9,085 8,953 6,351 10,856 -1.88%
-
Net Worth 261,258 173,677 62,693 8,911 15,774 26,139 -2.39%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 261,258 173,677 62,693 8,911 15,774 26,139 -2.39%
NOSH 266,590 190,854 44,150 19,803 19,799 19,802 -2.69%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 25.99% 23.80% 64.01% -196.75% 0.00% 0.00% -
ROE 8.95% 12.13% 25.77% -66.61% -65.52% -17.27% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 33.74 46.39 57.18 15.23 32.08 54.82 0.51%
EPS 8.77 11.02 36.60 30.00 -52.20 -22.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.91 1.42 0.45 0.7967 1.32 0.31%
Adjusted Per Share Value based on latest NOSH - 19,473
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 29.90 29.44 8.39 1.00 2.11 3.61 -2.19%
EPS 7.77 7.00 5.37 -1.97 -3.44 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8687 0.5775 0.2085 0.0296 0.0524 0.0869 -2.39%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.03 1.54 1.03 1.45 1.65 0.00 -
P/RPS 3.05 3.32 1.80 9.52 5.14 0.00 -100.00%
P/EPS 11.74 13.95 2.81 -4.84 -3.16 0.00 -100.00%
EY 8.51 7.17 35.53 -20.67 -31.64 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.69 0.73 3.22 2.07 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 28/02/00 -
Price 1.01 1.54 0.98 1.44 1.56 4.10 -
P/RPS 2.99 3.32 1.71 9.45 4.86 7.48 0.96%
P/EPS 11.52 13.95 2.68 -4.80 -2.99 -17.99 -
EY 8.68 7.17 37.35 -20.82 -33.46 -5.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.69 0.69 3.20 1.96 3.11 1.16%

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