[INTEGRA] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -26.75%
YoY- -6.72%
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 23,287 24,059 22,176 22,960 23,085 22,839 23,382 -0.06%
PBT 13,140 14,016 16,525 11,623 12,362 10,750 10,546 3.73%
Tax -614 -2,734 -2,683 -2,621 -2,654 -2,931 -4,529 -28.31%
NP 12,526 11,282 13,842 9,002 9,708 7,819 6,017 12.99%
-
NP to SH 11,061 9,823 12,389 7,740 8,298 6,582 6,017 10.67%
-
Tax Rate 4.67% 19.51% 16.24% 22.55% 21.47% 27.27% 42.95% -
Total Cost 10,761 12,777 8,334 13,958 13,377 15,020 17,365 -7.66%
-
Net Worth 538,021 501,663 499,168 469,821 441,958 280,869 255,185 13.23%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 538,021 501,663 499,168 469,821 441,958 280,869 255,185 13.23%
NOSH 300,570 300,397 300,703 301,167 300,652 283,706 268,616 1.89%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 53.79% 46.89% 62.42% 39.21% 42.05% 34.24% 25.73% -
ROE 2.06% 1.96% 2.48% 1.65% 1.88% 2.34% 2.36% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.75 8.01 7.37 7.62 7.68 8.05 8.70 -1.90%
EPS 3.68 3.27 4.12 2.57 2.76 2.32 2.24 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.67 1.66 1.56 1.47 0.99 0.95 11.13%
Adjusted Per Share Value based on latest NOSH - 301,167
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.74 8.00 7.37 7.63 7.68 7.59 7.77 -0.06%
EPS 3.68 3.27 4.12 2.57 2.76 2.19 2.00 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7889 1.668 1.6597 1.5621 1.4695 0.9339 0.8485 13.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.21 0.80 0.64 1.32 0.79 0.63 1.08 -
P/RPS 15.62 9.99 8.68 17.31 10.29 7.83 12.41 3.90%
P/EPS 32.88 24.46 15.53 51.36 28.62 27.16 48.21 -6.17%
EY 3.04 4.09 6.44 1.95 3.49 3.68 2.07 6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.48 0.39 0.85 0.54 0.64 1.14 -8.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 30/11/09 27/11/08 28/11/07 28/11/06 29/11/05 30/11/04 -
Price 1.60 0.79 0.41 1.40 0.79 0.58 1.05 -
P/RPS 20.65 9.86 5.56 18.36 10.29 7.20 12.06 9.37%
P/EPS 43.48 24.16 9.95 54.47 28.62 25.00 46.87 -1.24%
EY 2.30 4.14 10.05 1.84 3.49 4.00 2.13 1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.47 0.25 0.90 0.54 0.59 1.11 -3.61%

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