[ITRONIC] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.34%
YoY- 290.34%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 61,973 81,215 59,391 60,971 66,259 59,257 51,895 3.00%
PBT 1,513 4,456 4,023 6,630 -750 3,349 4,124 -15.38%
Tax -845 -1,948 -1,457 -2,511 -1,414 -2,296 -2,384 -15.86%
NP 668 2,508 2,566 4,119 -2,164 1,053 1,740 -14.74%
-
NP to SH 1,057 2,410 2,566 4,119 -2,164 1,053 1,740 -7.96%
-
Tax Rate 55.85% 43.72% 36.22% 37.87% - 68.56% 57.81% -
Total Cost 61,305 78,707 56,825 56,852 68,423 58,204 50,155 3.40%
-
Net Worth 404,147 58,976 57,052 56,223 58,832 62,750 47,941 42.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 404,147 58,976 57,052 56,223 58,832 62,750 47,941 42.63%
NOSH 621,764 90,943 90,992 45,214 44,989 36,061 28,200 67.41%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.08% 3.09% 4.32% 6.76% -3.27% 1.78% 3.35% -
ROE 0.26% 4.09% 4.50% 7.33% -3.68% 1.68% 3.63% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.97 89.30 65.27 134.85 147.28 164.32 184.02 -38.47%
EPS 0.17 2.65 2.82 9.11 -4.81 2.92 6.17 -45.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.6485 0.627 1.2435 1.3077 1.7401 1.70 -14.79%
Adjusted Per Share Value based on latest NOSH - 44,761
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 8.76 11.48 8.39 8.62 9.36 8.37 7.33 3.01%
EPS 0.15 0.34 0.36 0.58 -0.31 0.15 0.25 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5712 0.0833 0.0806 0.0795 0.0831 0.0887 0.0678 42.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.42 0.50 0.58 1.44 1.47 1.72 3.18 -
P/RPS 4.21 0.56 0.89 1.07 1.00 1.05 1.73 15.96%
P/EPS 247.06 18.87 20.57 15.81 -30.56 58.90 51.54 29.83%
EY 0.40 5.30 4.86 6.33 -3.27 1.70 1.94 -23.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.93 1.16 1.12 0.99 1.87 -16.14%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 21/11/03 04/12/02 28/11/01 17/11/00 -
Price 0.40 0.50 0.55 1.45 1.32 2.10 2.85 -
P/RPS 4.01 0.56 0.84 1.08 0.90 1.28 1.55 17.15%
P/EPS 235.29 18.87 19.50 15.92 -27.44 71.92 46.19 31.15%
EY 0.43 5.30 5.13 6.28 -3.64 1.39 2.16 -23.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.88 1.17 1.01 1.21 1.68 -15.30%

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