[ITRONIC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.02%
YoY- 105.39%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 59,352 67,220 93,535 80,188 82,302 60,600 80,394 -18.33%
PBT -1,502 2,920 1,013 4,872 3,206 3,552 2,460 -
Tax 260 108 -1,463 -850 -626 -1,092 -1,276 -
NP -1,242 3,028 -450 4,021 2,580 2,460 1,184 -
-
NP to SH -494 3,776 -1,608 2,894 2,334 3,004 1,875 -
-
Tax Rate - -3.70% 144.42% 17.45% 19.53% 30.74% 51.87% -
Total Cost 60,594 64,192 93,985 76,166 79,722 58,140 79,210 -16.36%
-
Net Worth 57,950 57,948 56,912 60,355 61,043 60,622 59,489 -1.73%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 2,704 -
Div Payout % - - - - - - 144.22% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 57,950 57,948 56,912 60,355 61,043 60,622 59,489 -1.73%
NOSH 95,000 93,465 90,337 90,082 89,769 90,481 90,135 3.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -2.09% 4.50% -0.48% 5.01% 3.13% 4.06% 1.47% -
ROE -0.85% 6.52% -2.83% 4.80% 3.82% 4.96% 3.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.48 71.92 103.54 89.02 91.68 66.97 89.19 -21.14%
EPS -0.52 4.04 -1.78 3.21 2.60 3.32 2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.61 0.62 0.63 0.67 0.68 0.67 0.66 -5.12%
Adjusted Per Share Value based on latest NOSH - 90,450
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.39 9.50 13.22 11.33 11.63 8.56 11.36 -18.30%
EPS -0.07 0.53 -0.23 0.41 0.33 0.42 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.0819 0.0819 0.0804 0.0853 0.0863 0.0857 0.0841 -1.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.67 0.64 0.59 0.56 0.57 0.50 0.40 -
P/RPS 1.07 0.89 0.57 0.63 0.62 0.75 0.45 78.24%
P/EPS -128.85 15.84 -33.15 17.43 21.92 15.06 19.23 -
EY -0.78 6.31 -3.02 5.74 4.56 6.64 5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
P/NAPS 1.10 1.03 0.94 0.84 0.84 0.75 0.61 48.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/06/08 14/03/08 30/11/07 28/08/07 28/05/07 28/02/07 -
Price 0.68 0.67 0.65 0.61 0.51 0.52 0.44 -
P/RPS 1.09 0.93 0.63 0.69 0.56 0.78 0.49 70.48%
P/EPS -130.77 16.58 -36.52 18.98 19.62 15.66 21.15 -
EY -0.76 6.03 -2.74 5.27 5.10 6.38 4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
P/NAPS 1.11 1.08 1.03 0.91 0.75 0.78 0.67 40.05%

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