[ITRONIC] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -19.15%
YoY- 101.57%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 18,422 31,655 23,347 25,514 28,061 21,403 36,663 -10.83%
PBT 947 167 293 918 -5,233 2,411 8,099 -30.06%
Tax -430 590 -415 -842 388 -1,493 -3,905 -30.75%
NP 517 757 -122 76 -4,845 918 4,194 -29.44%
-
NP to SH 818 612 -122 76 -4,845 918 4,194 -23.83%
-
Tax Rate 45.41% -353.29% 141.64% 91.72% - 61.92% 48.22% -
Total Cost 17,905 30,898 23,469 25,438 32,906 20,485 32,469 -9.43%
-
Net Worth 59,336 59,609 65,980 45,314 53,520 61,167 65,879 -1.72%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,697 2,709 2,711 2,265 2,249 - - -
Div Payout % 329.72% 442.73% 0.00% 2,981.20% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 59,336 59,609 65,980 45,314 53,520 61,167 65,879 -1.72%
NOSH 89,903 90,317 90,384 45,314 44,990 36,000 38,266 15.29%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.81% 2.39% -0.52% 0.30% -17.27% 4.29% 11.44% -
ROE 1.38% 1.03% -0.18% 0.17% -9.05% 1.50% 6.37% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.49 35.05 25.83 56.30 62.37 59.45 95.81 -22.65%
EPS 0.91 0.67 -0.13 0.08 -10.77 2.55 12.21 -35.11%
DPS 3.00 3.00 3.00 5.00 5.00 0.00 0.00 -
NAPS 0.66 0.66 0.73 1.00 1.1896 1.6991 1.7216 -14.76%
Adjusted Per Share Value based on latest NOSH - 45,314
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.60 4.47 3.30 3.61 3.97 3.02 5.18 -10.84%
EPS 0.12 0.09 -0.02 0.01 -0.68 0.13 0.59 -23.30%
DPS 0.38 0.38 0.38 0.32 0.32 0.00 0.00 -
NAPS 0.0839 0.0842 0.0932 0.064 0.0756 0.0864 0.0931 -1.71%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.40 0.50 0.58 1.49 1.29 2.16 2.10 -
P/RPS 1.95 1.43 2.25 2.65 2.07 3.63 2.19 -1.91%
P/EPS 43.96 73.79 -429.70 888.40 -11.98 84.71 19.16 14.83%
EY 2.27 1.36 -0.23 0.11 -8.35 1.18 5.22 -12.95%
DY 7.50 6.00 5.17 3.36 3.88 0.00 0.00 -
P/NAPS 0.61 0.76 0.79 1.49 1.08 1.27 1.22 -10.90%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 23/02/05 27/02/04 28/02/03 27/02/02 27/02/01 -
Price 0.44 0.54 0.53 1.57 1.28 2.24 2.92 -
P/RPS 2.15 1.54 2.05 2.79 2.05 3.77 3.05 -5.65%
P/EPS 48.36 79.69 -392.65 936.10 -11.89 87.84 26.64 10.44%
EY 2.07 1.25 -0.25 0.11 -8.41 1.14 3.75 -9.42%
DY 6.82 5.56 5.66 3.18 3.91 0.00 0.00 -
P/NAPS 0.67 0.82 0.73 1.57 1.08 1.32 1.70 -14.36%

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