[INTEGRA] YoY TTM Result on 31-Dec-2000 [#4]

	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
TTM Result
Revenue	88,531	25,243	3,017	6,351	140.66%
YoY %	250.72%	736.69%	-52.50%	-	-
Horiz. %	1,393.97%	397.46%	47.50%	100.00%	-
PBT	42,386	21,454	3,141	-9,297	-
YoY %	97.57%	583.03%	133.79%	-	-
Horiz. %	-455.91%	-230.76%	-33.79%	100.00%	-
Tax	-21,320	-10,922	-3,243	9,297	-
YoY %	-95.20%	-236.79%	-134.88%	-	-
Horiz. %	-229.32%	-117.48%	-34.88%	100.00%	-
NP	21,066	10,532	-102	0	-
YoY %	100.02%	10,425.49%	0.00%	-	-
Horiz. %	-20,652.94%	-10,325.49%	100.00%	-	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	21,066	10,532	-5,932	-8,213	-
YoY %	100.02%	277.55%	27.77%	-	-
Horiz. %	-256.50%	-128.24%	72.23%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	50.30%	50.91%	103.25%	-	-
YoY %	-1.20%	-50.69%	0.00%	-	-
Horiz. %	48.72%	49.31%	100.00%	-	-
Total Cost	67,465	14,711	3,119	6,351	119.82%
YoY %	358.60%	371.66%	-50.89%	-	-
Horiz. %	1,062.27%	231.63%	49.11%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	210,756	111,303	8,763	1,782,111	-50.91%
YoY %	89.35%	1,170.15%	-99.51%	-	-
Horiz. %	11.83%	6.25%	0.49%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Dividend
Div	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-
Div Payout %	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-

	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Equity
Net Worth	210,756	111,303	8,763	1,782,111	-50.91%
YoY %	89.35%	1,170.15%	-99.51%	-	-
Horiz. %	11.83%	6.25%	0.49%	100.00%	-
NOSH	231,600	111,303	19,473	19,801	126.99%
YoY %	108.08%	471.58%	-1.66%	-	-
Horiz. %	1,169.64%	562.11%	98.34%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Ratio Analysis
NP Margin	23.80%	41.72%	-3.38%	0.00%	-
YoY %	-42.95%	1,334.32%	0.00%	-	-
Horiz. %	-704.14%	-1,234.32%	100.00%	-	-
ROE	10.00%	9.46%	-67.69%	-0.46%	-
YoY %	5.71%	113.98%	-14,615.22%	-	-
Horiz. %	-2,173.91%	-2,056.52%	14,715.22%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Per Share
RPS	38.23	22.68	15.49	32.07	6.03%
YoY %	68.56%	46.42%	-51.70%	-	-
Horiz. %	119.21%	70.72%	48.30%	100.00%	-
EPS	9.10	9.46	-30.46	-41.48	-
YoY %	-3.81%	131.06%	26.57%	-	-
Horiz. %	-21.94%	-22.81%	73.43%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.91	1.00	0.45	90.00	-78.37%
YoY %	-9.00%	122.22%	-99.50%	-	-
Horiz. %	1.01%	1.11%	0.50%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 19,801
RPS	29.44	8.39	1.00	2.11	140.74%
YoY %	250.89%	739.00%	-52.61%	-	-
Horiz. %	1,395.26%	397.63%	47.39%	100.00%	-
EPS	7.00	3.50	-1.97	-2.73	-
YoY %	100.00%	277.66%	27.84%	-	-
Horiz. %	-256.41%	-128.21%	72.16%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.7007	0.3701	0.0291	5.9254	-50.91%
YoY %	89.33%	1,171.82%	-99.51%	-	-
Horiz. %	11.83%	6.25%	0.49%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	31/12/02	31/12/01	26/12/00	-
Price	1.54	1.03	1.45	1.65	-
P/RPS	4.03	4.54	9.36	5.14	-7.78%
YoY %	-11.23%	-51.50%	82.10%	-	-
Horiz. %	78.40%	88.33%	182.10%	100.00%	-
P/EPS	16.93	10.89	-4.76	-3.98	-
YoY %	55.46%	328.78%	-19.60%	-	-
Horiz. %	-425.38%	-273.62%	119.60%	100.00%	-
EY	5.91	9.19	-21.01	-25.14	-
YoY %	-35.69%	143.74%	16.43%	-	-
Horiz. %	-23.51%	-36.56%	83.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	1.69	1.03	3.22	0.02	338.81%
YoY %	64.08%	-68.01%	16,000.00%	-	-
Horiz. %	8,450.00%	5,150.00%	16,100.00%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	27/02/04	28/02/03	28/02/02	28/02/01	-
Price	1.54	0.98	1.44	1.56	-
P/RPS	4.03	4.32	9.29	4.86	-6.05%
YoY %	-6.71%	-53.50%	91.15%	-	-
Horiz. %	82.92%	88.89%	191.15%	100.00%	-
P/EPS	16.93	10.36	-4.73	-3.76	-
YoY %	63.42%	319.03%	-25.80%	-	-
Horiz. %	-450.27%	-275.53%	125.80%	100.00%	-
EY	5.91	9.66	-21.15	-26.59	-
YoY %	-38.82%	145.67%	20.46%	-	-
Horiz. %	-22.23%	-36.33%	79.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	1.69	0.98	3.20	0.02	338.81%
YoY %	72.45%	-69.38%	15,900.00%	-	-
Horiz. %	8,450.00%	4,900.00%	16,000.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos