[INTEGRA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 9.43%
YoY- -48.3%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 22,912 22,343 21,241 24,115 17,515 4 838 73.52%
PBT 7,826 9,421 10,987 14,373 14,028 -59 -5,087 -
Tax 2,189 -698 -5,307 -8,503 -2,675 96 5,087 -13.10%
NP 10,015 8,723 5,680 5,870 11,353 37 0 -
-
NP to SH 8,385 6,958 5,680 5,870 11,353 37 -4,483 -
-
Tax Rate -27.97% 7.41% 48.30% 59.16% 19.07% - - -
Total Cost 12,897 13,620 15,561 18,245 6,162 -33 838 57.68%
-
Net Worth 447,818 402,983 263,810 210,756 158,051 8,677 1,782,111 -20.55%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 5,756 - - - - - -
Div Payout % - 82.74% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 447,818 402,983 263,810 210,756 158,051 8,677 1,782,111 -20.55%
NOSH 300,549 287,845 269,194 231,600 111,303 19,473 19,801 57.31%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 43.71% 39.04% 26.74% 24.34% 64.82% 925.00% 0.00% -
ROE 1.87% 1.73% 2.15% 2.79% 7.18% 0.43% -0.25% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.62 7.76 7.89 10.41 15.74 0.02 4.23 10.30%
EPS 2.79 2.42 2.11 2.53 10.20 0.19 -22.64 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.40 0.98 0.91 1.42 0.4456 90.00 -49.49%
Adjusted Per Share Value based on latest NOSH - 231,600
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.62 7.43 7.06 8.02 5.82 0.00 0.28 73.38%
EPS 2.79 2.31 1.89 1.95 3.77 0.01 -1.49 -
DPS 0.00 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.489 1.3399 0.8771 0.7007 0.5255 0.0289 5.9254 -20.55%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.89 0.53 1.03 1.54 1.03 1.45 1.65 -
P/RPS 11.67 6.83 13.05 14.79 6.55 7,059.21 38.99 -18.20%
P/EPS 31.90 21.93 48.82 60.76 10.10 763.16 -7.29 -
EY 3.13 4.56 2.05 1.65 9.90 0.13 -13.72 -
DY 0.00 3.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.38 1.05 1.69 0.73 3.25 0.02 76.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.05 0.57 1.01 1.54 0.98 1.44 1.56 -
P/RPS 13.77 7.34 12.80 14.79 6.23 7,010.53 36.86 -15.12%
P/EPS 37.64 23.58 47.87 60.76 9.61 757.89 -6.89 -
EY 2.66 4.24 2.09 1.65 10.41 0.13 -14.51 -
DY 0.00 3.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.41 1.03 1.69 0.69 3.23 0.02 80.81%

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