Integra India Group Company (Delisted) share price
BSE: 517250
Integra India Group Company Limited · Face value ₹10 Face value. The nominal value of one share as the company issued it, the unit its share capital is counted in and a dividend can be stated as a percentage of; it has no link to the share price. Face value in the glossary · Listed Dec 2001
Last traded ₹145.00 on 12 Jul 2012
Delisted on 12 Oct 2012.
Last announcements
The company's own last announcements before its shares stopped trading, routine notices left out.
Jun 2012
26 Jun · Business
On March 23, 2012, the Hon'ble High Court of Gujarat at Ahmedabad has passed the Oral order for approving the Scheme of Amalgamation ....
May 2012
15 May · Limited Review for March 31, 2012
4 May · Results
Apr 2012
Mar 2012
30 Mar · Business
On March 23, 2012, the Hon'ble High Court of Gujarat at Ahmedabad has passed the Oral order for approving the Scheme of Amalgamation ....
Results for the quarter to Mar 2012
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
- RevenueRevenue from operations. Money earned from selling the company's goods and services in the period. Revenue from operations in the glossary
- ₹3.13 Cr+8.7% on a year ago · −27.4% on the quarter beforeChange on a year ago and on the quarter before. The change against the same quarter a year before: (this quarter's figure less that quarter's) divided by that quarter's, times 100. The change on the quarter before is the same sum against the quarter just before, taken as this quarter's results restate it where the company restated it: this quarter's year to date less this quarter. Left out where either figure is a loss, where the restatement covers two or more earlier quarters without saying which, or across a change of basis named under the table, on the lines it affects.
- Net profitNet profit. What is left of revenue and other income after every cost, interest and tax. Net profit in the glossary
- −₹0.32 Cr
- Earnings per shareEarnings per share. Profit belonging to shareholders divided by the number of shares, restated for later splits and bonuses so they do not break the line. Earnings per share in the glossary
- −₹2.92
- Net margin
- −10.2%
From revenue to net profit, ₹ crore
- Revenue3.1
- Other income0.0
- Finance costs−0.2
- Profit before tax−0.5
- Tax+0.2
- Net profit−0.3
Integra India Group Company results by quarter
Standalone: the listed company alone, without its subsidiaries. Latest quarter to Mar 2012. Results for the quarter to Jun 2012 were due by 14 Aug 2012, 45 days after it ends. Every company's dates are on the results calendar.
Revenue and net profit by quarter, ₹ crore
- Revenue
- Net profit
- Loss
Peak revenue ₹7.38 Cr, quarter to Mar 2010; lowest ₹2.48 Cr, quarter to Jun 2011A loss in the quarter to Mar 2012, −₹0.32 Cr
Operating and net margin by quarter, per cent
- Operating margin
- Net margin
| ₹ crore | Sep 2007 | Dec 2007 | Mar 2008 | Jun 2008 | Sep 2008 | Dec 2008 | Mar 2009 | Jun 2009 | Sep 2009 | Dec 2009 | Mar 2010 | Jun 2010 | Sep 2010 | Dec 2010 | Mar 2011 | Jun 2011 | Sep 2011 | Dec 2011 | Mar 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 2.16 | 2.68 | 4.69 | 4.10 | 4.23 | 3.31 | 4.32 | 3.28 | 4.80 | 4.68 | 7.38 | 3.28 | 4.68 | 2.50 | 2.88 | 2.48 | 3.45 | 4.31 | 3.13 |
| Operating expenses. What the business spent to run itself in the period, materials, staff and other costs, before depreciation, interest and tax. Operating expenses in the glossary | 1.95 | 2.30 | 4.39 | 3.40 | 3.74 | 2.79 | 3.70 | – | – | 4.16 | 6.66 | 3.29 | 5.19 | 4.00 | 2.92 | 2.96 | 3.61 | 3.87 | – |
| Materials and goods boughtCost of materials and goods. Raw materials used and goods bought for resale in the period, adjusted for the change in stock held. Cost of materials and goods in the glossary | – | – | 2.42 | – | – | – | – | −0.62 | 0.69 | 0.02 | – | 2.01 | – | 0.39 | 0.56 | 1.81 | 0.56 | −0.11 | 2.39 |
| Employee costsEmployee costs. Salaries, wages, bonuses and other benefits paid to staff in the period. Employee costs in the glossary | – | – | – | – | – | – | – | – | – | – | – | 0.58 | – | – | – | 0.59 | – | – | – |
| Other expensesOther expenses. Every operating cost besides materials and staff: power, rent, freight, repairs, marketing and the like. Other expenses in the glossary | – | – | – | – | – | – | – | – | – | – | – | 0.75 | – | – | – | 0.56 | – | – | – |
| Operating profit before depreciationOperating profit before depreciation (EBITDA). Revenue less operating expenses: what the business earns from its operations before depreciation, interest and tax. Operating profit before depreciation (EBITDA) in the glossary | 0.20 | 0.38 | 0.30 | 0.70 | 0.49 | 0.52 | 0.62 | – | – | 0.52 | 0.72 | −0.01 | −0.51 | −1.50 | −0.04 | −0.48 | −0.16 | 0.44 | – |
| Operating margin | 9.4% | 14.3% | 6.4% | 17.0% | 11.6% | 15.7% | 14.4% | – | – | 11.1% | 9.8% | −0.3% | −10.9% | −60.0% | −1.4% | −19.4% | −4.6% | 10.2% | – |
| Depreciation and amortisationDepreciation and amortisation. The part of the cost of plant, buildings and other long-lived assets charged against each year they are used. Depreciation and amortisation in the glossary | 0.05 | 0.06 | 0.06 | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.04 | 0.06 | 0.06 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | – |
| Other incomeOther income. Income from outside the main business, such as interest on deposits, dividends received and gains on investments. Other income in the glossary | 0.06 | 0.06 | 0.15 | 0.08 | 0.09 | 0.07 | 0.10 | 0.01 | 0.03 | 0.02 | 0.06 | 0.29 | 0.55 | 0.08 | 0.13 | – | – | 0.06 | 0.04 |
| Finance costsFinance costs. Interest and the other costs of borrowing in the period. Finance costs in the glossary | 0.03 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | – | – | 0.01 | 0.02 | 0.05 | 0.12 | 0.12 | 0.14 | 0.16 | 0.20 | 0.19 | 0.24 |
| Profit before one-off items and taxProfit before one-off items and tax. Profit before tax as it would be without the one-off items below it, as the company states it. Profit before one-off items and tax in the glossary | – | – | – | – | – | 0.41 | 0.53 | 0.46 | 0.47 | 0.48 | 0.68 | 0.12 | −0.13 | −1.60 | −0.10 | −0.69 | −0.41 | 0.27 | −0.47 |
| One-off itemsExceptional items. Gains or losses the company reports separately because they are not expected to recur, such as selling a business or writing down an asset. Exceptional items in the glossary | – | – | – | – | – | – | – | – | – | – | – | – | – | −0.16 | −0.14 | – | – | 0.14 | – |
| Profit before tax | 0.16 | 0.26 | 0.26 | 0.60 | 0.38 | 0.41 | 0.53 | 0.46 | 0.47 | 0.48 | 0.68 | 0.12 | −0.13 | −1.76 | −0.24 | −0.69 | −0.41 | 0.41 | −0.47 |
| 0.06 | 0.10 | 0.10 | 0.21 | 0.16 | 0.12 | 0.11 | 0.15 | 0.13 | 0.12 | 0.41 | 0.05 | 0.02 | −0.49 | −0.07 | −0.22 | −0.13 | 0.20 | −0.15 | |
| Tax rateEffective tax rate. Tax charged as a percentage of profit before tax. Effective tax rate in the glossary | 36.5% | 36.8% | 38.5% | 35.4% | 41.9% | 30.5% | 21.0% | 32.6% | 27.7% | 25.0% | 60.3% | 41.7% | – | – | – | – | – | 48.8% | – |
| Net profit | 0.10 | 0.16 | 0.16 | 0.39 | 0.22 | 0.28 | 0.42 | 0.31 | 0.34 | 0.36 | 0.27 | 0.07 | −0.15 | −1.27 | −0.17 | −0.47 | −0.28 | 0.21 | −0.32 |
| Net margin | 4.6% | 6.1% | 3.4% | 9.5% | 5.2% | 8.6% | 9.6% | 9.5% | 7.1% | 7.7% | 3.7% | 2.1% | −3.2% | −50.8% | −5.9% | −19.0% | −8.1% | 4.9% | −10.2% |
| Earnings per share | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | −₹2.92 |
Earnings per share in rupees, restated for later splits and bonuses.
5 years at a glance
Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March, then December.
Revenue, net profit and borrowings, ₹ crore
- Revenue
- Net profit
- Borrowings
- Loss
Peak revenue ₹20 Cr, year to Mar 2010; lowest ₹12 Cr, year to Mar 2008A loss in 1 of the 4 years with results on record
Operating and net margin, per cent
- Operating marginOperating margin. Operating profit before depreciation as a percentage of revenue: how much of each rupee of sales is left after running costs. Operating margin in the glossary
- Net marginNet margin. Net profit as a percentage of revenue: how much of each rupee of sales is left after every cost, interest and tax. Net margin in the glossary
The company moved its year end from March to December: its last year to March on record ended in Mar 2010, its first year to December in Dec 2011. The 9 months to Dec 2010 between them are one changeover period, not a year, and the yearly charts leave it out.
Results for the year to Dec 2011
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
From revenue to net profit
- Revenue13
- Operating expenses−13
- Operating profit−0.2
- Depreciation−0.2
- Other income+0.2
- Finance costs−0.7
- Profit before tax−0.9
- Tax+0.2
- Net profit−0.7
Profit and loss
Standalone, ₹ crore, years to March, then December. A column marked with its months is a changeover year, when the company moved its year end: it is not a twelve-month year. The last column is the twelve months to Mar 2012, the latest four quarters added.
| ₹ crore | Mar 2008 | Mar 2009 | Mar 2010 | Dec 20109 months | Dec 2011 | Mar 2012Twelve months |
|---|---|---|---|---|---|---|
| Revenue from operations | 12.3 | 16.0 | 20.1 | 10.5 | 13.1 | 13.4 |
| 11.2 | 13.9 | 18.0 | 12.5 | 13.4 | – | |
| Materials and goods bought | 7.1 | – | 0.6 | 7.6 | 0.6 | 4.7 |
| Employee costs | – | – | – | 1.8 | – | – |
| Other expenses | – | – | – | 3.1 | – | – |
| Operating profit before depreciation | 1.1 | 2.0 | 2.2 | −2.1 | −0.2 | – |
| Operating margin | 9.0% | 12.7% | 10.9% | −20.0% | −1.8% | – |
| Materials, % of revenueMaterials, % of revenue. Raw materials used and goods bought for resale, adjusted for the change in stock, divided by revenue, times 100. Materials, % of revenue in the glossary | – | – | – | 73.1% | – | – |
| Employee costs, % of revenueEmployee costs, % of revenue. Salaries, wages and other staff costs divided by revenue, times 100. Employee costs, % of revenue in the glossary | – | – | – | 17.0% | – | – |
| Other expenses, % of revenueOther expenses, % of revenue. Operating costs besides materials and staff divided by revenue, times 100; with the two above and the operating margin it makes 100. Other expenses, % of revenue in the glossary | – | – | – | 29.9% | – | – |
| Depreciation and amortisation | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | – |
| Operating profit after depreciationOperating profit after depreciation (EBIT). Operating profit before depreciation, less depreciation and amortisation. Operating profit after depreciation (EBIT) in the glossary | 0.9 | 1.9 | 2.0 | −2.3 | −0.4 | – |
| Other income | 0.3 | 0.3 | 0.1 | 0.9 | 0.2 | – |
| Finance costs | 0.2 | 0.3 | 0.0 | 0.3 | 0.7 | 0.8 |
| Profit before one-off items and tax | – | 1.9 | 2.1 | −1.6 | −0.9 | −1.3 |
| One-off items | – | – | – | −0.2 | – | – |
| Profit before tax | 1.1 | 1.9 | 2.1 | −1.8 | −0.9 | −1.2 |
| Tax | 0.4 | 0.6 | 0.8 | −0.4 | −0.2 | −0.3 |
| Net profit | 0.7 | 1.3 | 1.3 | −1.4 | −0.7 | −0.9 |
| Net margin | 5.6% | 8.2% | 6.3% | −13.2% | −5.4% | −6.4% |
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2008, Mar 2009, Mar 2010 and Dec 2011 they do not, so they are left blank.
Ratios
Standalone, years to March, then December. A column marked with its months is a changeover year, when the company moved its year end: it is not a twelve-month year. A ratio that sets its sales or profit against the balance sheet is left blank for it.
| Ratio | Mar 2008 | Mar 2009 | Mar 2010 | Dec 20109 months | Dec 2011 |
|---|---|---|---|---|---|
| Revenue growthRevenue growth. This year's revenue less last year's, divided by last year's, times 100; blank where last year's is not above nought. Revenue growth in the glossary | – | 30.0% | 26.2% | – | – |
| Operating profit growthOperating profit growth. This year's operating profit before depreciation less last year's, divided by last year's, times 100; blank where last year's is not above nought. Operating profit growth in the glossary | – | 83.3% | 8.0% | – | – |
| Net profit growthNet profit growth. This year's net profit less last year's, divided by last year's, times 100; blank where last year's is not above nought. Net profit growth in the glossary | – | 91.8% | −3.7% | – | – |
| Interest coverInterest cover. Operating profit after depreciation divided by finance costs: how many times over the profit pays the interest bill. Interest cover in the glossary | 5.5 | 6.2 | 67.3 | – | – |
Interest cover is left blank for the years to Dec 2010 and Dec 2011: operating profit after depreciation is a loss, and a loss covers no interest bill.
Accounting checks
Standalone, years to March, then December. Published tests of whether reported profit is backed by cash and the balance sheet.
| Check | Mar 2008 | Mar 2009 | Mar 2010 | Dec 2010 | Dec 2011 |
|---|---|---|---|---|---|
| Effective tax ratePublished threshold 17.16 per cent | 36.44 | 31.63 | 39.42 | – | – |
A threshold marked as ours has no published figure; it is the line we read the check against.
Where the return came from
Yearly rates to Dec 2011, per-share figures restated for splits and bonuses.
| Over | Return a year | Earnings growth | Change in P/E | Dividend yield |
|---|---|---|---|---|
| 1 year | −55.1% | – | – | 0.0% |
| 3 years | +1.6% | – | – | 0.0% |
Return is price growth plus the average dividend yield. Change in P/E is (1 + price growth) / (1 + earnings growth) - 1, so the parts compound rather than add. Earnings growth and the change in P/E are left empty where earnings per share at either end of the window was a loss or is not on record.
Recent sessions
The 10 trading days to 12 Jul 2012, as traded on BSE.
| Date | Open | High | Low | Close | Average price | Volume |
|---|---|---|---|---|---|---|
| 12 Jul 2012 | 133.55 | 145.00 | 133.55 | 145.00 | 143.07 | 150 |
| 9 Jul 2012 | 138.05 | 140.50 | 138.05 | 140.50 | 139.27 | 100 |
| 6 Jul 2012 | 147.00 | 147.00 | 145.00 | 145.00 | 146.82 | 374 |
| 5 Jul 2012 | 139.00 | 146.00 | 139.00 | 146.00 | 139.02 | 2,062 |
| 4 Jul 2012 | 142.00 | 146.50 | 138.00 | 139.05 | 139.07 | 1,012 |
| 3 Jul 2012 | 140.75 | 140.75 | 133.75 | 139.80 | 135.46 | 1,276 |
| 2 Jul 2012 | 141.00 | 141.00 | 131.00 | 134.45 | 135.52 | 219 |
| 29 Jun 2012 | 143.90 | 144.30 | 136.25 | 136.25 | 143.91 | 902 |
| 28 Jun 2012 | 137.45 | 137.45 | 137.45 | 137.45 | 137.45 | 50 |
| 27 Jun 2012 | 130.00 | 136.35 | 130.00 | 131.10 | 132.71 | 361 |
Prices in ₹ per share as traded, not adjusted.
Company details
- BSE code
- 517250
- ISIN
- INE288D01017
- Website
- www.integraindia.in
- CIN
- L33130GJ1987PLC009305
- Corporate identity number, the registrar of companies' code for it
- Incorporated
- 1987
- Registered office
- FF10, Unaddeep Complex, , , Sussan Tarsali Ring Road, Tarsali, Vadodara 390010, Gujarat
- Share registrar
- Link Intime India Pvt. Ltd
- Keeps the register of shareholders and handles transfers and dividend payments