[ITRONIC] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 30.6%
YoY- 1276.9%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 56,332 86,485 81,294 83,340 90,852 94,319 88,345 -25.89%
PBT -2,540 7,548 8,840 12,034 8,568 -5,984 -1,000 86.05%
Tax -580 -3,353 -3,348 -3,984 -2,404 -1,025 -1,885 -54.39%
NP -3,120 4,195 5,492 8,050 6,164 -7,009 -2,885 5.35%
-
NP to SH -3,120 4,195 5,492 8,050 6,164 -7,009 -2,885 5.35%
-
Tax Rate - 44.42% 37.87% 33.11% 28.06% - - -
Total Cost 59,452 82,290 75,802 75,290 84,688 101,328 91,230 -24.81%
-
Net Worth 55,620 56,250 56,223 55,908 55,097 53,422 58,832 -3.67%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 2,263 - - - 2,250 - -
Div Payout % - 53.96% - - - 0.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 55,620 56,250 56,223 55,908 55,097 53,422 58,832 -3.67%
NOSH 45,348 45,271 45,214 45,022 45,058 45,006 44,989 0.53%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -5.54% 4.85% 6.76% 9.66% 6.78% -7.43% -3.27% -
ROE -5.61% 7.46% 9.77% 14.40% 11.19% -13.12% -4.90% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 124.22 191.03 179.80 185.11 201.63 209.57 196.37 -26.28%
EPS -6.88 4.63 12.15 17.88 13.68 -15.58 -6.41 4.82%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.2265 1.2425 1.2435 1.2418 1.2228 1.187 1.3077 -4.17%
Adjusted Per Share Value based on latest NOSH - 45,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.89 12.11 11.39 11.67 12.72 13.21 12.37 -25.88%
EPS -0.44 0.59 0.77 1.13 0.86 -0.98 -0.40 6.55%
DPS 0.00 0.32 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.0779 0.0788 0.0787 0.0783 0.0772 0.0748 0.0824 -3.67%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.49 1.49 1.44 1.35 1.08 1.29 1.47 -
P/RPS 1.20 0.78 0.80 0.73 0.54 0.62 0.75 36.75%
P/EPS -21.66 16.08 11.86 7.55 7.89 -8.28 -22.92 -3.69%
EY -4.62 6.22 8.44 13.24 12.67 -12.07 -4.36 3.93%
DY 0.00 3.36 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 1.21 1.20 1.16 1.09 0.88 1.09 1.12 5.28%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 04/12/02 -
Price 1.30 1.57 1.45 1.56 1.25 1.28 1.32 -
P/RPS 1.05 0.82 0.81 0.84 0.62 0.61 0.67 34.88%
P/EPS -18.90 16.94 11.94 8.72 9.14 -8.22 -20.58 -5.51%
EY -5.29 5.90 8.38 11.46 10.94 -12.17 -4.86 5.80%
DY 0.00 3.18 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 1.06 1.26 1.17 1.26 1.02 1.08 1.01 3.27%

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