[ITRONIC] QoQ TTM Result on 30-Jun-2005 [#2]

Stock

[ITRONIC] INDUSTRONICS BHD

Announcement Date

29-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -4.81%

YoY- 349.05%

Quarter Report

ITRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	111,212	112,869	104,561	97,417	92,431	82,738	84,905	19.73%
YoY %	-1.47%	7.95%	7.33%	5.39%	11.72%	-2.55%	-	-
Horiz. %	130.98%	132.94%	123.15%	114.74%	108.86%	97.45%	100.00%	-
PBT	3,301	4,624	4,750	6,481	6,581	4,316	4,941	-23.59%
YoY %	-28.61%	-2.65%	-26.71%	-1.52%	52.48%	-12.65%	-	-
Horiz. %	66.81%	93.58%	96.13%	131.17%	133.19%	87.35%	100.00%	-
Tax	-909	-1,314	-2,319	-2,327	-2,359	-1,872	-2,299	-46.16%
YoY %	30.82%	43.34%	0.34%	1.36%	-26.01%	18.57%	-	-
Horiz. %	39.54%	57.16%	100.87%	101.22%	102.61%	81.43%	100.00%	-
NP	2,392	3,310	2,431	4,154	4,222	2,444	2,642	-6.41%
YoY %	-27.73%	36.16%	-41.48%	-1.61%	72.75%	-7.49%	-	-
Horiz. %	90.54%	125.28%	92.01%	157.23%	159.80%	92.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,060	3,022	2,288	4,019	4,222	2,444	2,642	-15.29%
YoY %	-31.83%	32.08%	-43.07%	-4.81%	72.75%	-7.49%	-	-
Horiz. %	77.97%	114.38%	86.60%	152.12%	159.80%	92.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.54%	28.42%	48.82%	35.90%	35.85%	43.37%	46.53%	-
YoY %	-3.10%	-41.79%	35.99%	0.14%	-17.34%	-6.79%	-	-
Horiz. %	59.19%	61.08%	104.92%	77.15%	77.05%	93.21%	100.00%	-
Total Cost	108,820	109,559	102,130	93,263	88,209	80,294	82,263	20.52%
YoY %	-0.67%	7.27%	9.51%	5.73%	9.86%	-2.39%	-	-
Horiz. %	132.28%	133.18%	124.15%	113.37%	107.23%	97.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,787	59,609	59,445	59,427	57,838	65,980	57,143	3.06%
YoY %	0.30%	0.28%	0.03%	2.75%	-12.34%	15.46%	-	-
Horiz. %	104.63%	104.32%	104.03%	104.00%	101.22%	115.46%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	2,709	2,709	2,711	2,711	2,711	2,711	2,265	12.68%
YoY %	0.00%	-0.07%	0.00%	0.00%	0.00%	19.69%	-	-
Horiz. %	119.60%	119.60%	119.69%	119.69%	119.69%	119.69%	100.00%	-
Div Payout %	131.53%	89.66%	118.51%	67.47%	64.22%	110.95%	85.76%	-
YoY %	46.70%	-24.34%	75.65%	5.06%	-42.12%	29.37%	-	-
Horiz. %	153.37%	104.55%	138.19%	78.67%	74.88%	129.37%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	59,787	59,609	59,445	59,427	57,838	65,980	57,143	3.06%
YoY %	0.30%	0.28%	0.03%	2.75%	-12.34%	15.46%	-	-
Horiz. %	104.63%	104.32%	104.03%	104.00%	101.22%	115.46%	100.00%	-
NOSH	90,000	90,317	91,666	91,048	90,727	90,384	91,138	-0.83%
YoY %	-0.35%	-1.47%	0.68%	0.35%	0.38%	-0.83%	-	-
Horiz. %	98.75%	99.10%	100.58%	99.90%	99.55%	99.17%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	2.15%	2.93%	2.32%	4.26%	4.57%	2.95%	3.11%	-
YoY %	-26.62%	26.29%	-45.54%	-6.78%	54.92%	-5.14%	-	-
Horiz. %	69.13%	94.21%	74.60%	136.98%	146.95%	94.86%	100.00%	-
ROE	3.45%	5.07%	3.85%	6.76%	7.30%	3.70%	4.62%	-
YoY %	-31.95%	31.69%	-43.05%	-7.40%	97.30%	-19.91%	-	-
Horiz. %	74.68%	109.74%	83.33%	146.32%	158.01%	80.09%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	123.57	124.97	114.07	106.99	101.88	91.54	93.16	20.74%
YoY %	-1.12%	9.56%	6.62%	5.02%	11.30%	-1.74%	-	-
Horiz. %	132.64%	134.15%	122.45%	114.85%	109.36%	98.26%	100.00%	-
EPS	2.29	3.35	2.50	4.41	4.65	2.70	2.90	-14.57%
YoY %	-31.64%	34.00%	-43.31%	-5.16%	72.22%	-6.90%	-	-
Horiz. %	78.97%	115.52%	86.21%	152.07%	160.34%	93.10%	100.00%	-
DPS	3.00	3.00	3.00	3.00	2.99	3.00	2.49	13.23%
YoY %	0.00%	0.00%	0.00%	0.33%	-0.33%	20.48%	-	-
Horiz. %	120.48%	120.48%	120.48%	120.48%	120.08%	120.48%	100.00%	-
NAPS	0.6643	0.66	0.6485	0.6527	0.6375	0.73	0.627	3.93%
YoY %	0.65%	1.77%	-0.64%	2.38%	-12.67%	16.43%	-	-
Horiz. %	105.95%	105.26%	103.43%	104.10%	101.67%	116.43%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 91,048
RPS	15.72	15.95	14.78	13.77	13.06	11.69	12.00	19.74%
YoY %	-1.44%	7.92%	7.33%	5.44%	11.72%	-2.58%	-	-
Horiz. %	131.00%	132.92%	123.17%	114.75%	108.83%	97.42%	100.00%	-
EPS	0.29	0.43	0.32	0.57	0.60	0.35	0.37	-15.00%
YoY %	-32.56%	34.38%	-43.86%	-5.00%	71.43%	-5.41%	-	-
Horiz. %	78.38%	116.22%	86.49%	154.05%	162.16%	94.59%	100.00%	-
DPS	0.38	0.38	0.38	0.38	0.38	0.38	0.32	12.15%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	18.75%	-	-
Horiz. %	118.75%	118.75%	118.75%	118.75%	118.75%	118.75%	100.00%	-
NAPS	0.0845	0.0842	0.084	0.084	0.0817	0.0932	0.0808	3.03%
YoY %	0.36%	0.24%	0.00%	2.82%	-12.34%	15.35%	-	-
Horiz. %	104.58%	104.21%	103.96%	103.96%	101.11%	115.35%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	0.50	0.50	0.50	0.47	0.50	0.58	0.58	-
P/RPS	0.40	0.40	0.44	0.44	0.49	0.63	0.62	-25.35%
YoY %	0.00%	-9.09%	0.00%	-10.20%	-22.22%	1.61%	-	-
Horiz. %	64.52%	64.52%	70.97%	70.97%	79.03%	101.61%	100.00%	-
P/EPS	21.84	14.94	20.03	10.65	10.74	21.45	20.01	6.01%
YoY %	46.18%	-25.41%	88.08%	-0.84%	-49.93%	7.20%	-	-
Horiz. %	109.15%	74.66%	100.10%	53.22%	53.67%	107.20%	100.00%	-
EY	4.58	6.69	4.99	9.39	9.31	4.66	5.00	-5.68%
YoY %	-31.54%	34.07%	-46.86%	0.86%	99.79%	-6.80%	-	-
Horiz. %	91.60%	133.80%	99.80%	187.80%	186.20%	93.20%	100.00%	-
DY	6.00	6.00	6.00	6.38	5.98	5.17	4.29	25.08%
YoY %	0.00%	0.00%	-5.96%	6.69%	15.67%	20.51%	-	-
Horiz. %	139.86%	139.86%	139.86%	148.72%	139.39%	120.51%	100.00%	-
P/NAPS	0.75	0.76	0.77	0.72	0.78	0.79	0.93	-13.37%
YoY %	-1.32%	-1.30%	6.94%	-7.69%	-1.27%	-15.05%	-	-
Horiz. %	80.65%	81.72%	82.80%	77.42%	83.87%	84.95%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/06	28/02/06	29/11/05	29/08/05	27/05/05	23/02/05	26/11/04	-
Price	0.48	0.54	0.50	0.49	0.43	0.53	0.55	-
P/RPS	0.39	0.43	0.44	0.46	0.42	0.58	0.59	-24.13%
YoY %	-9.30%	-2.27%	-4.35%	9.52%	-27.59%	-1.69%	-	-
Horiz. %	66.10%	72.88%	74.58%	77.97%	71.19%	98.31%	100.00%	-
P/EPS	20.97	16.14	20.03	11.10	9.24	19.60	18.97	6.91%
YoY %	29.93%	-19.42%	80.45%	20.13%	-52.86%	3.32%	-	-
Horiz. %	110.54%	85.08%	105.59%	58.51%	48.71%	103.32%	100.00%	-
EY	4.77	6.20	4.99	9.01	10.82	5.10	5.27	-6.43%
YoY %	-23.06%	24.25%	-44.62%	-16.73%	112.16%	-3.23%	-	-
Horiz. %	90.51%	117.65%	94.69%	170.97%	205.31%	96.77%	100.00%	-
DY	6.25	5.56	6.00	6.12	6.95	5.66	4.52	24.14%
YoY %	12.41%	-7.33%	-1.96%	-11.94%	22.79%	25.22%	-	-
Horiz. %	138.27%	123.01%	132.74%	135.40%	153.76%	125.22%	100.00%	-
P/NAPS	0.72	0.82	0.77	0.75	0.67	0.73	0.88	-12.53%
YoY %	-12.20%	6.49%	2.67%	11.94%	-8.22%	-17.05%	-	-
Horiz. %	81.82%	93.18%	87.50%	85.23%	76.14%	82.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos