[INTEGRA] YoY TTM Result on 30-Sep-2001 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 10.2%
YoY- -84.08%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 92,815 81,931 7,732 3,851 6,744 92.52%
PBT 45,295 41,910 7,498 -1,887 -6,595 -
Tax -21,725 -20,988 -2,655 1,748 6,595 -
NP 23,570 20,922 4,843 -139 0 -
-
NP to SH 23,570 20,922 4,843 -10,452 -5,678 -
-
Tax Rate 47.96% 50.08% 35.41% - - -
Total Cost 69,245 61,009 2,889 3,990 6,744 78.93%
-
Net Worth 255,185 0 50,485 9,497 22,363 83.71%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 255,185 0 50,485 9,497 22,363 83.71%
NOSH 268,616 198,921 32,362 19,857 19,791 91.85%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 25.39% 25.54% 62.64% -3.61% 0.00% -
ROE 9.24% 0.00% 9.59% -110.05% -25.39% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.55 41.19 23.89 19.39 34.08 0.34%
EPS 8.77 10.52 14.96 -52.64 -28.69 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.00 1.56 0.4783 1.13 -4.24%
Adjusted Per Share Value based on latest NOSH - 19,857
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.86 27.24 2.57 1.28 2.24 92.57%
EPS 7.84 6.96 1.61 -3.48 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8485 0.00 0.1679 0.0316 0.0744 83.69%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.08 1.61 1.04 1.21 2.30 -
P/RPS 3.13 3.91 4.35 6.24 6.75 -17.46%
P/EPS 12.31 15.31 6.95 -2.30 -8.02 -
EY 8.12 6.53 14.39 -43.50 -12.47 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.67 2.53 2.04 -13.53%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/04 28/11/03 29/11/02 26/11/01 23/11/00 -
Price 1.05 1.58 0.90 1.40 2.04 -
P/RPS 3.04 3.84 3.77 7.22 5.99 -15.58%
P/EPS 11.97 15.02 6.01 -2.66 -7.11 -
EY 8.36 6.66 16.63 -37.60 -14.06 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 0.58 2.93 1.81 -11.49%

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