[ITRONIC] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 41.79%
YoY- -384.09%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 77,855 86,485 89,032 94,004 97,342 94,320 87,662 -7.59%
PBT 4,771 7,548 1,397 -274 -2,834 -5,983 1,661 101.93%
Tax -2,897 -3,353 -2,123 -2,368 -1,705 -1,026 -2,907 -0.22%
NP 1,874 4,195 -726 -2,642 -4,539 -7,009 -1,246 -
-
NP to SH 1,874 4,195 -726 -2,642 -4,539 -7,009 -1,246 -
-
Tax Rate 60.72% 44.42% 151.97% - - - 175.02% -
Total Cost 75,981 82,290 89,758 96,646 101,881 101,329 88,908 -9.93%
-
Net Worth 55,620 45,314 44,761 55,880 55,097 53,520 58,894 -3.73%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,265 2,265 2,249 2,249 2,249 2,249 1,800 16.53%
Div Payout % 120.90% 54.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 55,620 45,314 44,761 55,880 55,097 53,520 58,894 -3.73%
NOSH 45,348 45,314 44,761 45,000 45,058 44,990 45,037 0.45%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.41% 4.85% -0.82% -2.81% -4.66% -7.43% -1.42% -
ROE 3.37% 9.26% -1.62% -4.73% -8.24% -13.10% -2.12% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 171.68 190.86 198.90 208.90 216.03 209.64 194.64 -8.02%
EPS 4.13 9.26 -1.62 -5.87 -10.07 -15.58 -2.77 -
DPS 5.00 5.00 5.00 5.00 5.00 5.00 4.00 16.02%
NAPS 1.2265 1.00 1.00 1.2418 1.2228 1.1896 1.3077 -4.17%
Adjusted Per Share Value based on latest NOSH - 45,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.00 12.22 12.58 13.29 13.76 13.33 12.39 -7.61%
EPS 0.26 0.59 -0.10 -0.37 -0.64 -0.99 -0.18 -
DPS 0.32 0.32 0.32 0.32 0.32 0.32 0.25 17.87%
NAPS 0.0786 0.064 0.0633 0.079 0.0779 0.0756 0.0832 -3.71%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.49 1.49 1.44 1.35 1.08 1.29 1.47 -
P/RPS 0.87 0.78 0.72 0.65 0.50 0.62 0.76 9.42%
P/EPS 36.06 16.09 -88.78 -22.99 -10.72 -8.28 -53.13 -
EY 2.77 6.21 -1.13 -4.35 -9.33 -12.08 -1.88 -
DY 3.36 3.36 3.47 3.70 4.63 3.88 2.72 15.11%
P/NAPS 1.21 1.49 1.44 1.09 0.88 1.08 1.12 5.28%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 04/12/02 -
Price 1.30 1.57 1.45 1.56 1.25 1.28 1.32 -
P/RPS 0.76 0.82 0.73 0.75 0.58 0.61 0.68 7.68%
P/EPS 31.46 16.96 -89.40 -26.57 -12.41 -8.22 -47.71 -
EY 3.18 5.90 -1.12 -3.76 -8.06 -12.17 -2.10 -
DY 3.85 3.18 3.45 3.21 4.00 3.91 3.03 17.29%
P/NAPS 1.06 1.57 1.45 1.26 1.02 1.08 1.01 3.27%

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