[ITRONIC] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -55.33%
YoY- 141.29%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 82,738 84,905 83,781 77,855 86,485 89,032 94,004 -8.12%
PBT 4,316 4,941 3,102 4,771 7,548 1,397 -274 -
Tax -1,872 -2,299 -2,207 -2,897 -3,353 -2,123 -2,368 -14.44%
NP 2,444 2,642 895 1,874 4,195 -726 -2,642 -
-
NP to SH 2,444 2,642 895 1,874 4,195 -726 -2,642 -
-
Tax Rate 43.37% 46.53% 71.15% 60.72% 44.42% 151.97% - -
Total Cost 80,294 82,263 82,886 75,981 82,290 89,758 96,646 -11.57%
-
Net Worth 65,980 57,143 45,468 55,620 45,314 44,761 55,880 11.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,711 2,265 2,265 2,265 2,265 2,249 2,249 13.20%
Div Payout % 110.95% 85.76% 253.15% 120.90% 54.01% 0.00% 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 65,980 57,143 45,468 55,620 45,314 44,761 55,880 11.65%
NOSH 90,384 91,138 45,468 45,348 45,314 44,761 45,000 58.85%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.95% 3.11% 1.07% 2.41% 4.85% -0.82% -2.81% -
ROE 3.70% 4.62% 1.97% 3.37% 9.26% -1.62% -4.73% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 91.54 93.16 184.26 171.68 190.86 198.90 208.90 -42.16%
EPS 2.70 2.90 1.97 4.13 9.26 -1.62 -5.87 -
DPS 3.00 2.49 5.00 5.00 5.00 5.00 5.00 -28.75%
NAPS 0.73 0.627 1.00 1.2265 1.00 1.00 1.2418 -29.71%
Adjusted Per Share Value based on latest NOSH - 45,348
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.69 12.00 11.84 11.00 12.22 12.58 13.29 -8.16%
EPS 0.35 0.37 0.13 0.26 0.59 -0.10 -0.37 -
DPS 0.38 0.32 0.32 0.32 0.32 0.32 0.32 12.08%
NAPS 0.0932 0.0808 0.0643 0.0786 0.064 0.0633 0.079 11.59%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.58 0.58 1.28 1.49 1.49 1.44 1.35 -
P/RPS 0.63 0.62 0.69 0.87 0.78 0.72 0.65 -2.05%
P/EPS 21.45 20.01 65.03 36.06 16.09 -88.78 -22.99 -
EY 4.66 5.00 1.54 2.77 6.21 -1.13 -4.35 -
DY 5.17 4.29 3.91 3.36 3.36 3.47 3.70 24.85%
P/NAPS 0.79 0.93 1.28 1.21 1.49 1.44 1.09 -19.23%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 -
Price 0.53 0.55 0.60 1.30 1.57 1.45 1.56 -
P/RPS 0.58 0.59 0.33 0.76 0.82 0.73 0.75 -15.68%
P/EPS 19.60 18.97 30.48 31.46 16.96 -89.40 -26.57 -
EY 5.10 5.27 3.28 3.18 5.90 -1.12 -3.76 -
DY 5.66 4.52 8.33 3.85 3.18 3.45 3.21 45.70%
P/NAPS 0.73 0.88 0.60 1.06 1.57 1.45 1.26 -30.38%

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