[ITRONIC] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -52.24%
YoY- 133.88%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 78,417 102,353 97,417 83,781 94,004 84,103 91,635 -2.56%
PBT 2,538 2,414 6,481 3,102 -274 3,837 12,399 -23.22%
Tax -1,003 -599 -2,327 -2,207 -2,368 -2,907 -5,746 -25.23%
NP 1,535 1,815 4,154 895 -2,642 930 6,653 -21.67%
-
NP to SH 2,061 1,705 4,019 895 -2,642 930 6,059 -16.44%
-
Tax Rate 39.52% 24.81% 35.90% 71.15% - 75.76% 46.34% -
Total Cost 76,882 100,538 93,263 82,886 96,646 83,173 84,982 -1.65%
-
Net Worth 61,643 58,623 59,427 45,468 55,880 60,862 35,978 9.38%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,697 2,709 2,711 2,265 2,249 1,800 - -
Div Payout % 130.86% 158.92% 67.47% 253.15% 0.00% 193.55% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 61,643 58,623 59,427 45,468 55,880 60,862 35,978 9.38%
NOSH 90,652 90,190 91,048 45,468 45,000 45,153 35,978 16.64%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.96% 1.77% 4.26% 1.07% -2.81% 1.11% 7.26% -
ROE 3.34% 2.91% 6.76% 1.97% -4.73% 1.53% 16.84% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 86.50 113.49 106.99 184.26 208.90 186.26 254.69 -16.46%
EPS 2.27 1.89 4.41 1.97 -5.87 2.06 16.84 -28.38%
DPS 2.98 3.00 3.00 5.00 5.00 3.99 0.00 -
NAPS 0.68 0.65 0.6527 1.00 1.2418 1.3479 1.00 -6.22%
Adjusted Per Share Value based on latest NOSH - 45,468
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.08 14.47 13.77 11.84 13.29 11.89 12.95 -2.56%
EPS 0.29 0.24 0.57 0.13 -0.37 0.13 0.86 -16.56%
DPS 0.38 0.38 0.38 0.32 0.32 0.25 0.00 -
NAPS 0.0871 0.0829 0.084 0.0643 0.079 0.086 0.0508 9.39%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.57 0.47 0.47 1.28 1.35 1.59 2.09 -
P/RPS 0.66 0.41 0.44 0.69 0.65 0.85 0.82 -3.55%
P/EPS 25.07 24.86 10.65 65.03 -22.99 77.20 12.41 12.42%
EY 3.99 4.02 9.39 1.54 -4.35 1.30 8.06 -11.05%
DY 5.22 6.38 6.38 3.91 3.70 2.51 0.00 -
P/NAPS 0.84 0.72 0.72 1.28 1.09 1.18 2.09 -14.08%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 30/08/06 29/08/05 27/08/04 28/08/03 30/08/02 28/08/01 -
Price 0.51 0.40 0.49 0.60 1.56 1.49 2.05 -
P/RPS 0.59 0.35 0.46 0.33 0.75 0.80 0.80 -4.94%
P/EPS 22.43 21.16 11.10 30.48 -26.57 72.34 12.17 10.72%
EY 4.46 4.73 9.01 3.28 -3.76 1.38 8.21 -9.66%
DY 5.83 7.50 6.12 8.33 3.21 2.68 0.00 -
P/NAPS 0.75 0.62 0.75 0.60 1.26 1.11 2.05 -15.42%

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