[ITRONIC] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -28.31%
YoY- -56.14%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 82,302 60,600 80,394 82,630 86,258 88,476 112,870 -19.03%
PBT 3,206 3,552 2,460 2,017 3,052 1,228 4,623 -21.70%
Tax -626 -1,092 -1,276 -1,126 -1,172 -908 -1,359 -40.44%
NP 2,580 2,460 1,184 890 1,880 320 3,264 -14.54%
-
NP to SH 2,334 3,004 1,875 1,409 1,966 144 3,022 -15.86%
-
Tax Rate 19.53% 30.74% 51.87% 55.83% 38.40% 73.94% 29.40% -
Total Cost 79,722 58,140 79,210 81,740 84,378 88,156 109,606 -19.16%
-
Net Worth 61,043 60,622 59,489 404,146 58,619 59,787 59,943 1.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,704 - - - 2,724 -
Div Payout % - - 144.22% - - - 90.16% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 61,043 60,622 59,489 404,146 58,619 59,787 59,943 1.22%
NOSH 89,769 90,481 90,135 621,764 90,183 90,000 90,823 -0.77%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.13% 4.06% 1.47% 1.08% 2.18% 0.36% 2.89% -
ROE 3.82% 4.96% 3.15% 0.35% 3.35% 0.24% 5.04% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 91.68 66.97 89.19 13.29 95.65 98.31 124.27 -18.39%
EPS 2.60 3.32 2.08 0.23 2.18 0.16 3.33 -15.24%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.68 0.67 0.66 0.65 0.65 0.6643 0.66 2.01%
Adjusted Per Share Value based on latest NOSH - 93,750
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.63 8.56 11.36 11.68 12.19 12.50 15.95 -19.03%
EPS 0.33 0.42 0.26 0.20 0.28 0.02 0.43 -16.21%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.39 -
NAPS 0.0863 0.0857 0.0841 0.5712 0.0828 0.0845 0.0847 1.25%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.57 0.50 0.40 0.42 0.47 0.50 0.50 -
P/RPS 0.62 0.75 0.45 3.16 0.49 0.51 0.40 34.04%
P/EPS 21.92 15.06 19.23 185.29 21.56 312.50 15.03 28.69%
EY 4.56 6.64 5.20 0.54 4.64 0.32 6.65 -22.29%
DY 0.00 0.00 7.50 0.00 0.00 0.00 6.00 -
P/NAPS 0.84 0.75 0.61 0.65 0.72 0.75 0.76 6.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 29/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.51 0.52 0.44 0.40 0.40 0.48 0.54 -
P/RPS 0.56 0.78 0.49 3.01 0.42 0.49 0.43 19.31%
P/EPS 19.62 15.66 21.15 176.47 18.35 300.00 16.23 13.51%
EY 5.10 6.38 4.73 0.57 5.45 0.33 6.16 -11.85%
DY 0.00 0.00 6.82 0.00 0.00 0.00 5.56 -
P/NAPS 0.75 0.78 0.67 0.62 0.62 0.72 0.82 -5.79%

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