[INTEGRA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.9%
YoY- 332.0%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 90,183 87,672 92,815 81,931 7,732 3,851 6,744 54.03%
PBT 49,425 43,283 45,295 41,910 7,498 -1,887 -6,595 -
Tax -9,413 -13,353 -21,725 -20,988 -2,655 1,748 6,595 -
NP 40,012 29,930 23,570 20,922 4,843 -139 0 -
-
NP to SH 34,350 26,347 23,570 20,922 4,843 -10,452 -5,678 -
-
Tax Rate 19.05% 30.85% 47.96% 50.08% 35.41% - - -
Total Cost 50,171 57,742 69,245 61,009 2,889 3,990 6,744 39.69%
-
Net Worth 441,958 280,869 255,185 0 50,485 9,497 22,363 64.39%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 5,756 - - - - - - -
Div Payout % 16.76% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 441,958 280,869 255,185 0 50,485 9,497 22,363 64.39%
NOSH 300,652 283,706 268,616 198,921 32,362 19,857 19,791 57.34%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 44.37% 34.14% 25.39% 25.54% 62.64% -3.61% 0.00% -
ROE 7.77% 9.38% 9.24% 0.00% 9.59% -110.05% -25.39% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.00 30.90 34.55 41.19 23.89 19.39 34.08 -2.10%
EPS 11.43 9.29 8.77 10.52 14.96 -52.64 -28.69 -
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 0.99 0.95 0.00 1.56 0.4783 1.13 4.47%
Adjusted Per Share Value based on latest NOSH - 198,921
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 29.99 29.15 30.86 27.24 2.57 1.28 2.24 54.06%
EPS 11.42 8.76 7.84 6.96 1.61 -3.48 -1.89 -
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4695 0.9339 0.8485 0.00 0.1679 0.0316 0.0744 64.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.79 0.63 1.08 1.61 1.04 1.21 2.30 -
P/RPS 2.63 2.04 3.13 3.91 4.35 6.24 6.75 -14.53%
P/EPS 6.91 6.78 12.31 15.31 6.95 -2.30 -8.02 -
EY 14.46 14.74 8.12 6.53 14.39 -43.50 -12.47 -
DY 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 1.14 0.00 0.67 2.53 2.04 -19.86%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 30/11/04 28/11/03 29/11/02 26/11/01 23/11/00 -
Price 0.79 0.58 1.05 1.58 0.90 1.40 2.04 -
P/RPS 2.63 1.88 3.04 3.84 3.77 7.22 5.99 -12.81%
P/EPS 6.91 6.25 11.97 15.02 6.01 -2.66 -7.11 -
EY 14.46 16.01 8.36 6.66 16.63 -37.60 -14.06 -
DY 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 1.11 0.00 0.58 2.93 1.81 -18.24%

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