[ITRONIC] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -142.92%
YoY- -460.17%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 81,294 83,340 90,852 94,319 88,345 83,972 78,764 2.12%
PBT 8,840 12,034 8,568 -5,984 -1,000 616 -4,028 -
Tax -3,348 -3,984 -2,404 -1,025 -1,885 -616 4,028 -
NP 5,492 8,050 6,164 -7,009 -2,885 0 0 -
-
NP to SH 5,492 8,050 6,164 -7,009 -2,885 -684 -3,716 -
-
Tax Rate 37.87% 33.11% 28.06% - - 100.00% - -
Total Cost 75,802 75,290 84,688 101,328 91,230 83,972 78,764 -2.52%
-
Net Worth 56,223 55,908 55,097 53,422 58,832 60,655 60,195 -4.44%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,250 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 56,223 55,908 55,097 53,422 58,832 60,655 60,195 -4.44%
NOSH 45,214 45,022 45,058 45,006 44,989 45,000 45,097 0.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.76% 9.66% 6.78% -7.43% -3.27% 0.00% 0.00% -
ROE 9.77% 14.40% 11.19% -13.12% -4.90% -1.13% -6.17% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 179.80 185.11 201.63 209.57 196.37 186.60 174.65 1.95%
EPS 12.15 17.88 13.68 -15.58 -6.41 -1.52 -8.24 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.2435 1.2418 1.2228 1.187 1.3077 1.3479 1.3348 -4.60%
Adjusted Per Share Value based on latest NOSH - 44,990
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.49 11.78 12.84 13.33 12.49 11.87 11.13 2.14%
EPS 0.78 1.14 0.87 -0.99 -0.41 -0.10 -0.53 -
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.0795 0.079 0.0779 0.0755 0.0831 0.0857 0.0851 -4.43%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.44 1.35 1.08 1.29 1.47 1.59 1.85 -
P/RPS 0.80 0.73 0.54 0.62 0.75 0.85 1.06 -17.09%
P/EPS 11.86 7.55 7.89 -8.28 -22.92 -104.61 -22.45 -
EY 8.44 13.24 12.67 -12.07 -4.36 -0.96 -4.45 -
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 0.88 1.09 1.12 1.18 1.39 -11.35%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 28/02/03 04/12/02 30/08/02 30/05/02 -
Price 1.45 1.56 1.25 1.28 1.32 1.49 1.88 -
P/RPS 0.81 0.84 0.62 0.61 0.67 0.80 1.08 -17.43%
P/EPS 11.94 8.72 9.14 -8.22 -20.58 -98.03 -22.82 -
EY 8.38 11.46 10.94 -12.17 -4.86 -1.02 -4.38 -
DY 0.00 0.00 0.00 3.91 0.00 0.00 0.00 -
P/NAPS 1.17 1.26 1.02 1.08 1.01 1.11 1.41 -11.68%

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