[INTEGRA] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 42.27%
YoY- 975.23%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 88,759 89,394 92,543 43,415 1,226 6,783 4,067 67.13%
PBT 43,972 42,088 45,091 29,856 -2,052 -2,895 -5,075 -
Tax -9,098 -16,433 -22,016 -14,872 1,819 2,895 5,075 -
NP 34,874 25,655 23,075 14,984 -233 0 0 -
-
NP to SH 29,466 24,475 23,075 14,984 -1,712 -11,396 -4,277 -
-
Tax Rate 20.69% 39.04% 48.83% 49.81% - - - -
Total Cost 53,885 63,739 69,468 28,431 1,459 6,783 4,067 53.79%
-
Net Worth 430,207 266,179 245,287 0 8,374 11,427 15,771 73.45%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 5,756 - - - - - - -
Div Payout % 19.54% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 430,207 266,179 245,287 0 8,374 11,427 15,771 73.45%
NOSH 300,844 280,188 263,749 138,126 19,848 19,804 19,796 57.35%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 39.29% 28.70% 24.93% 34.51% -19.00% 0.00% 0.00% -
ROE 6.85% 9.19% 9.41% 0.00% -20.44% -99.73% -27.12% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.50 31.90 35.09 31.43 6.18 34.25 20.54 6.21%
EPS 9.79 8.74 8.75 10.85 -8.63 -57.54 -21.60 -
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 0.95 0.93 0.00 0.4219 0.577 0.7967 10.23%
Adjusted Per Share Value based on latest NOSH - 138,126
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.51 29.72 30.77 14.44 0.41 2.26 1.35 67.17%
EPS 9.80 8.14 7.67 4.98 -0.57 -3.79 -1.42 -
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4304 0.885 0.8156 0.00 0.0278 0.038 0.0524 73.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.56 0.79 1.41 0.93 1.29 1.22 4.80 -
P/RPS 1.90 2.48 4.02 2.96 20.88 3.56 23.36 -34.16%
P/EPS 5.72 9.04 16.12 8.57 -14.96 -2.12 -22.22 -
EY 17.49 11.06 6.20 11.66 -6.69 -47.17 -4.50 -
DY 3.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.83 1.52 0.00 3.06 2.11 6.02 -36.61%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 31/05/04 23/05/03 14/05/02 31/05/01 - -
Price 0.68 0.69 1.32 0.98 1.30 1.00 0.00 -
P/RPS 2.30 2.16 3.76 3.12 21.05 2.92 0.00 -
P/EPS 6.94 7.90 15.09 9.03 -15.07 -1.74 0.00 -
EY 14.40 12.66 6.63 11.07 -6.63 -57.54 0.00 -
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 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