[ITRONIC] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1.85%
YoY- 159.85%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 59,391 38,966 14,083 86,485 60,971 41,670 22,713 89.46%
PBT 4,023 1,571 -635 7,548 6,630 6,017 2,142 52.05%
Tax -1,457 -846 -145 -3,353 -2,511 -1,992 -601 80.17%
NP 2,566 725 -780 4,195 4,119 4,025 1,541 40.35%
-
NP to SH 2,566 725 -780 4,195 4,119 4,025 1,541 40.35%
-
Tax Rate 36.22% 53.85% - 44.42% 37.87% 33.11% 28.06% -
Total Cost 56,825 38,241 14,863 82,290 56,852 37,645 21,172 92.78%
-
Net Worth 57,052 57,475 55,620 56,250 56,223 55,908 55,097 2.34%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 2,263 - - - -
Div Payout % - - - 53.96% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 57,052 57,475 55,620 56,250 56,223 55,908 55,097 2.34%
NOSH 90,992 45,597 45,348 45,271 45,214 45,022 45,058 59.56%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.32% 1.86% -5.54% 4.85% 6.76% 9.66% 6.78% -
ROE 4.50% 1.26% -1.40% 7.46% 7.33% 7.20% 2.80% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 65.27 85.46 31.05 191.03 134.85 92.55 50.41 18.73%
EPS 2.82 1.59 -1.72 4.63 9.11 8.94 3.42 -12.03%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.627 1.2605 1.2265 1.2425 1.2435 1.2418 1.2228 -35.85%
Adjusted Per Share Value based on latest NOSH - 45,314
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.39 5.51 1.99 12.22 8.62 5.89 3.21 89.41%
EPS 0.36 0.10 -0.11 0.59 0.58 0.57 0.22 38.73%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.0806 0.0812 0.0786 0.0795 0.0795 0.079 0.0779 2.29%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.58 1.28 1.49 1.49 1.44 1.35 1.08 -
P/RPS 0.89 1.50 4.80 0.78 1.07 1.46 2.14 -44.19%
P/EPS 20.57 80.50 -86.63 16.08 15.81 15.10 31.58 -24.79%
EY 4.86 1.24 -1.15 6.22 6.33 6.62 3.17 32.85%
DY 0.00 0.00 0.00 3.36 0.00 0.00 0.00 -
P/NAPS 0.93 1.02 1.21 1.20 1.16 1.09 0.88 3.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 29/05/03 -
Price 0.55 0.60 1.30 1.57 1.45 1.56 1.25 -
P/RPS 0.84 0.70 4.19 0.82 1.08 1.69 2.48 -51.31%
P/EPS 19.50 37.74 -75.58 16.94 15.92 17.45 36.55 -34.14%
EY 5.13 2.65 -1.32 5.90 6.28 5.73 2.74 51.73%
DY 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
P/NAPS 0.88 0.48 1.06 1.26 1.17 1.26 1.02 -9.34%

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