[ITRONIC] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
05-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -321.83%
YoY- -305.51%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 83,340 90,852 94,319 88,345 83,972 78,764 79,310 3.36%
PBT 12,034 8,568 -5,984 -1,000 616 -4,028 5,735 64.12%
Tax -3,984 -2,404 -1,025 -1,885 -616 4,028 -3,789 3.41%
NP 8,050 6,164 -7,009 -2,885 0 0 1,946 158.36%
-
NP to SH 8,050 6,164 -7,009 -2,885 -684 -3,716 1,946 158.36%
-
Tax Rate 33.11% 28.06% - - 100.00% - 66.07% -
Total Cost 75,290 84,688 101,328 91,230 83,972 78,764 77,364 -1.80%
-
Net Worth 55,908 55,097 53,422 58,832 60,655 60,195 61,117 -5.78%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,250 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 55,908 55,097 53,422 58,832 60,655 60,195 61,117 -5.78%
NOSH 45,022 45,058 45,006 44,989 45,000 45,097 35,970 16.18%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.66% 6.78% -7.43% -3.27% 0.00% 0.00% 2.45% -
ROE 14.40% 11.19% -13.12% -4.90% -1.13% -6.17% 3.18% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 185.11 201.63 209.57 196.37 186.60 174.65 220.49 -11.03%
EPS 17.88 13.68 -15.58 -6.41 -1.52 -8.24 5.41 122.36%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.2418 1.2228 1.187 1.3077 1.3479 1.3348 1.6991 -18.90%
Adjusted Per Share Value based on latest NOSH - 45,037
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.78 12.84 13.33 12.49 11.87 11.13 11.21 3.37%
EPS 1.14 0.87 -0.99 -0.41 -0.10 -0.53 0.28 155.63%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.0779 0.0755 0.0831 0.0857 0.0851 0.0864 -5.81%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.35 1.08 1.29 1.47 1.59 1.85 2.16 -
P/RPS 0.73 0.54 0.62 0.75 0.85 1.06 0.98 -17.87%
P/EPS 7.55 7.89 -8.28 -22.92 -104.61 -22.45 39.93 -67.15%
EY 13.24 12.67 -12.07 -4.36 -0.96 -4.45 2.50 204.75%
DY 0.00 0.00 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.88 1.09 1.12 1.18 1.39 1.27 -9.71%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 28/02/03 04/12/02 30/08/02 30/05/02 27/02/02 -
Price 1.56 1.25 1.28 1.32 1.49 1.88 2.24 -
P/RPS 0.84 0.62 0.61 0.67 0.80 1.08 1.02 -12.17%
P/EPS 8.72 9.14 -8.22 -20.58 -98.03 -22.82 41.40 -64.70%
EY 11.46 10.94 -12.17 -4.86 -1.02 -4.38 2.42 182.80%
DY 0.00 0.00 3.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.02 1.08 1.01 1.11 1.41 1.32 -3.06%

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