[INTEGRA] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 71.14%
YoY- 84.98%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 89,394 92,543 43,415 1,226 6,783 4,067 85.46%
PBT 42,088 45,091 29,856 -2,052 -2,895 -5,075 -
Tax -16,433 -22,016 -14,872 1,819 2,895 5,075 -
NP 25,655 23,075 14,984 -233 0 0 -
-
NP to SH 24,475 23,075 14,984 -1,712 -11,396 -4,277 -
-
Tax Rate 39.04% 48.83% 49.81% - - - -
Total Cost 63,739 69,468 28,431 1,459 6,783 4,067 73.33%
-
Net Worth 266,179 245,287 0 8,374 11,427 15,771 75.92%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 266,179 245,287 0 8,374 11,427 15,771 75.92%
NOSH 280,188 263,749 138,126 19,848 19,804 19,796 69.84%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 28.70% 24.93% 34.51% -19.00% 0.00% 0.00% -
ROE 9.19% 9.41% 0.00% -20.44% -99.73% -27.12% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 31.90 35.09 31.43 6.18 34.25 20.54 9.19%
EPS 8.74 8.75 10.85 -8.63 -57.54 -21.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.00 0.4219 0.577 0.7967 3.58%
Adjusted Per Share Value based on latest NOSH - 19,848
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.72 30.77 14.44 0.41 2.26 1.35 85.52%
EPS 8.14 7.67 4.98 -0.57 -3.79 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.885 0.8156 0.00 0.0278 0.038 0.0524 75.94%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.79 1.41 0.93 1.29 1.22 4.80 -
P/RPS 2.48 4.02 2.96 20.88 3.56 23.36 -36.12%
P/EPS 9.04 16.12 8.57 -14.96 -2.12 -22.22 -
EY 11.06 6.20 11.66 -6.69 -47.17 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.52 0.00 3.06 2.11 6.02 -32.70%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 31/05/04 23/05/03 14/05/02 31/05/01 - -
Price 0.69 1.32 0.98 1.30 1.00 0.00 -
P/RPS 2.16 3.76 3.12 21.05 2.92 0.00 -
P/EPS 7.90 15.09 9.03 -15.07 -1.74 0.00 -
EY 12.66 6.63 11.07 -6.63 -57.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.42 0.00 3.08 1.73 0.00 -

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
Post a Comment