[ITRONIC] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -290.96%
YoY- -56.4%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 94,319 88,345 83,972 78,764 79,310 79,009 77,674 13.77%
PBT -5,984 -1,000 616 -4,028 5,735 4,465 4,654 -
Tax -1,025 -1,885 -616 4,028 -3,789 -3,061 -3,122 -52.31%
NP -7,009 -2,885 0 0 1,946 1,404 1,532 -
-
NP to SH -7,009 -2,885 -684 -3,716 1,946 1,404 1,532 -
-
Tax Rate - - 100.00% - 66.07% 68.56% 67.08% -
Total Cost 101,328 91,230 83,972 78,764 77,364 77,605 76,142 20.92%
-
Net Worth 53,422 58,832 60,655 60,195 61,117 62,750 62,398 -9.81%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,250 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 53,422 58,832 60,655 60,195 61,117 62,750 62,398 -9.81%
NOSH 45,006 44,989 45,000 45,097 35,970 36,061 35,962 16.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -7.43% -3.27% 0.00% 0.00% 2.45% 1.78% 1.97% -
ROE -13.12% -4.90% -1.13% -6.17% 3.18% 2.24% 2.46% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 209.57 196.37 186.60 174.65 220.49 219.10 215.99 -1.98%
EPS -15.58 -6.41 -1.52 -8.24 5.41 3.89 4.26 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.187 1.3077 1.3479 1.3348 1.6991 1.7401 1.7351 -22.30%
Adjusted Per Share Value based on latest NOSH - 45,097
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.33 12.49 11.87 11.13 11.21 11.17 10.98 13.76%
EPS -0.99 -0.41 -0.10 -0.53 0.28 0.20 0.22 -
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.0831 0.0857 0.0851 0.0864 0.0887 0.0882 -9.82%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.29 1.47 1.59 1.85 2.16 1.72 2.09 -
P/RPS 0.62 0.75 0.85 1.06 0.98 0.79 0.97 -25.73%
P/EPS -8.28 -22.92 -104.61 -22.45 39.93 44.18 49.06 -
EY -12.07 -4.36 -0.96 -4.45 2.50 2.26 2.04 -
DY 3.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.12 1.18 1.39 1.27 0.99 1.20 -6.19%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 04/12/02 30/08/02 30/05/02 27/02/02 28/11/01 28/08/01 -
Price 1.28 1.32 1.49 1.88 2.24 2.10 2.05 -
P/RPS 0.61 0.67 0.80 1.08 1.02 0.96 0.95 -25.51%
P/EPS -8.22 -20.58 -98.03 -22.82 41.40 53.94 48.12 -
EY -12.17 -4.86 -1.02 -4.38 2.42 1.85 2.08 -
DY 3.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.01 1.11 1.41 1.32 1.21 1.18 -5.71%

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