[ITRONIC] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -7.49%
YoY- -41.74%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 104,561 97,417 92,431 82,738 84,905 83,781 77,855 21.70%
PBT 4,750 6,481 6,581 4,316 4,941 3,102 4,771 -0.29%
Tax -2,319 -2,327 -2,359 -1,872 -2,299 -2,207 -2,897 -13.77%
NP 2,431 4,154 4,222 2,444 2,642 895 1,874 18.92%
-
NP to SH 2,288 4,019 4,222 2,444 2,642 895 1,874 14.21%
-
Tax Rate 48.82% 35.90% 35.85% 43.37% 46.53% 71.15% 60.72% -
Total Cost 102,130 93,263 88,209 80,294 82,263 82,886 75,981 21.77%
-
Net Worth 59,445 59,427 57,838 65,980 57,143 45,468 55,620 4.52%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,711 2,711 2,711 2,711 2,265 2,265 2,265 12.71%
Div Payout % 118.51% 67.47% 64.22% 110.95% 85.76% 253.15% 120.90% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 59,445 59,427 57,838 65,980 57,143 45,468 55,620 4.52%
NOSH 91,666 91,048 90,727 90,384 91,138 45,468 45,348 59.80%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.32% 4.26% 4.57% 2.95% 3.11% 1.07% 2.41% -
ROE 3.85% 6.76% 7.30% 3.70% 4.62% 1.97% 3.37% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 114.07 106.99 101.88 91.54 93.16 184.26 171.68 -23.83%
EPS 2.50 4.41 4.65 2.70 2.90 1.97 4.13 -28.41%
DPS 3.00 3.00 2.99 3.00 2.49 5.00 5.00 -28.84%
NAPS 0.6485 0.6527 0.6375 0.73 0.627 1.00 1.2265 -34.58%
Adjusted Per Share Value based on latest NOSH - 90,384
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.78 13.77 13.06 11.69 12.00 11.84 11.00 21.74%
EPS 0.32 0.57 0.60 0.35 0.37 0.13 0.26 14.83%
DPS 0.38 0.38 0.38 0.38 0.32 0.32 0.32 12.12%
NAPS 0.084 0.084 0.0817 0.0932 0.0808 0.0643 0.0786 4.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.50 0.47 0.50 0.58 0.58 1.28 1.49 -
P/RPS 0.44 0.44 0.49 0.63 0.62 0.69 0.87 -36.49%
P/EPS 20.03 10.65 10.74 21.45 20.01 65.03 36.06 -32.40%
EY 4.99 9.39 9.31 4.66 5.00 1.54 2.77 47.99%
DY 6.00 6.38 5.98 5.17 4.29 3.91 3.36 47.13%
P/NAPS 0.77 0.72 0.78 0.79 0.93 1.28 1.21 -25.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 27/05/05 23/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.50 0.49 0.43 0.53 0.55 0.60 1.30 -
P/RPS 0.44 0.46 0.42 0.58 0.59 0.33 0.76 -30.51%
P/EPS 20.03 11.10 9.24 19.60 18.97 30.48 31.46 -25.97%
EY 4.99 9.01 10.82 5.10 5.27 3.28 3.18 34.99%
DY 6.00 6.12 6.95 5.66 4.52 8.33 3.85 34.38%
P/NAPS 0.77 0.75 0.67 0.73 0.88 0.60 1.06 -19.17%

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