[ITRONIC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -5.95%
YoY- 23.65%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 82,630 86,258 88,476 112,870 108,286 107,292 95,104 -8.93%
PBT 2,017 3,052 1,228 4,623 5,941 7,470 6,520 -54.22%
Tax -1,126 -1,172 -908 -1,359 -2,597 -2,690 -2,528 -41.64%
NP 890 1,880 320 3,264 3,344 4,780 3,992 -63.19%
-
NP to SH 1,409 1,966 144 3,022 3,213 4,600 3,992 -50.02%
-
Tax Rate 55.83% 38.40% 73.94% 29.40% 43.71% 36.01% 38.77% -
Total Cost 81,740 84,378 88,156 109,606 104,942 102,512 91,112 -6.97%
-
Net Worth 404,146 58,619 59,787 59,943 58,976 59,336 57,838 265.06%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,724 - - - -
Div Payout % - - - 90.16% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 404,146 58,619 59,787 59,943 58,976 59,336 57,838 265.06%
NOSH 621,764 90,183 90,000 90,823 90,943 90,909 90,727 260.37%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.08% 2.18% 0.36% 2.89% 3.09% 4.46% 4.20% -
ROE 0.35% 3.35% 0.24% 5.04% 5.45% 7.75% 6.90% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.29 95.65 98.31 124.27 119.07 118.02 104.82 -74.73%
EPS 0.23 2.18 0.16 3.33 3.53 5.06 4.40 -85.99%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.6643 0.66 0.6485 0.6527 0.6375 1.30%
Adjusted Per Share Value based on latest NOSH - 90,317
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.68 12.19 12.50 15.95 15.30 15.16 13.44 -8.92%
EPS 0.20 0.28 0.02 0.43 0.45 0.65 0.56 -49.63%
DPS 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.5712 0.0828 0.0845 0.0847 0.0833 0.0839 0.0817 265.19%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.42 0.47 0.50 0.50 0.50 0.47 0.50 -
P/RPS 3.16 0.49 0.51 0.40 0.42 0.40 0.48 250.85%
P/EPS 185.29 21.56 312.50 15.03 14.15 9.29 11.36 542.06%
EY 0.54 4.64 0.32 6.65 7.07 10.77 8.80 -84.41%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.75 0.76 0.77 0.72 0.78 -11.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 -
Price 0.40 0.40 0.48 0.54 0.50 0.49 0.43 -
P/RPS 3.01 0.42 0.49 0.43 0.42 0.42 0.41 277.27%
P/EPS 176.47 18.35 300.00 16.23 14.15 9.68 9.77 587.20%
EY 0.57 5.45 0.33 6.16 7.07 10.33 10.23 -85.38%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.72 0.82 0.77 0.75 0.67 -5.03%

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