[ITRONIC] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 187.94%
YoY- 265.88%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 86,485 81,294 83,340 90,852 94,319 88,345 83,972 1.97%
PBT 7,548 8,840 12,034 8,568 -5,984 -1,000 616 429.07%
Tax -3,353 -3,348 -3,984 -2,404 -1,025 -1,885 -616 208.48%
NP 4,195 5,492 8,050 6,164 -7,009 -2,885 0 -
-
NP to SH 4,195 5,492 8,050 6,164 -7,009 -2,885 -684 -
-
Tax Rate 44.42% 37.87% 33.11% 28.06% - - 100.00% -
Total Cost 82,290 75,802 75,290 84,688 101,328 91,230 83,972 -1.33%
-
Net Worth 56,250 56,223 55,908 55,097 53,422 58,832 60,655 -4.88%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,263 - - - 2,250 - - -
Div Payout % 53.96% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 56,250 56,223 55,908 55,097 53,422 58,832 60,655 -4.88%
NOSH 45,271 45,214 45,022 45,058 45,006 44,989 45,000 0.39%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.85% 6.76% 9.66% 6.78% -7.43% -3.27% 0.00% -
ROE 7.46% 9.77% 14.40% 11.19% -13.12% -4.90% -1.13% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 191.03 179.80 185.11 201.63 209.57 196.37 186.60 1.57%
EPS 4.63 12.15 17.88 13.68 -15.58 -6.41 -1.52 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.2425 1.2435 1.2418 1.2228 1.187 1.3077 1.3479 -5.26%
Adjusted Per Share Value based on latest NOSH - 45,058
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.11 11.39 11.67 12.72 13.21 12.37 11.76 1.96%
EPS 0.59 0.77 1.13 0.86 -0.98 -0.40 -0.10 -
DPS 0.32 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.0788 0.0787 0.0783 0.0772 0.0748 0.0824 0.085 -4.91%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.49 1.44 1.35 1.08 1.29 1.47 1.59 -
P/RPS 0.78 0.80 0.73 0.54 0.62 0.75 0.85 -5.55%
P/EPS 16.08 11.86 7.55 7.89 -8.28 -22.92 -104.61 -
EY 6.22 8.44 13.24 12.67 -12.07 -4.36 -0.96 -
DY 3.36 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 1.20 1.16 1.09 0.88 1.09 1.12 1.18 1.12%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 04/12/02 30/08/02 -
Price 1.57 1.45 1.56 1.25 1.28 1.32 1.49 -
P/RPS 0.82 0.81 0.84 0.62 0.61 0.67 0.80 1.65%
P/EPS 16.94 11.94 8.72 9.14 -8.22 -20.58 -98.03 -
EY 5.90 8.38 11.46 10.94 -12.17 -4.86 -1.02 -
DY 3.18 0.00 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 1.26 1.17 1.26 1.02 1.08 1.01 1.11 8.79%

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