[ITRONIC] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 63.34%
YoY- 227.95%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 112,870 108,286 107,292 95,104 82,738 79,188 77,932 27.92%
PBT 4,623 5,941 7,470 6,520 4,316 5,364 3,142 29.27%
Tax -1,359 -2,597 -2,690 -2,528 -1,872 -1,942 -1,692 -13.55%
NP 3,264 3,344 4,780 3,992 2,444 3,421 1,450 71.50%
-
NP to SH 3,022 3,213 4,600 3,992 2,444 3,421 1,450 62.94%
-
Tax Rate 29.40% 43.71% 36.01% 38.77% 43.37% 36.20% 53.85% -
Total Cost 109,606 104,942 102,512 91,112 80,294 75,766 76,482 27.02%
-
Net Worth 59,943 58,976 59,336 57,838 66,387 57,052 57,475 2.83%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,724 - - - 2,728 - - -
Div Payout % 90.16% - - - 111.63% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 59,943 58,976 59,336 57,838 66,387 57,052 57,475 2.83%
NOSH 90,823 90,943 90,909 90,727 90,941 90,992 45,597 58.11%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.89% 3.09% 4.46% 4.20% 2.95% 4.32% 1.86% -
ROE 5.04% 5.45% 7.75% 6.90% 3.68% 6.00% 2.52% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 124.27 119.07 118.02 104.82 90.98 87.03 170.91 -19.09%
EPS 3.33 3.53 5.06 4.40 2.69 3.76 3.18 3.11%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.66 0.6485 0.6527 0.6375 0.73 0.627 1.2605 -34.96%
Adjusted Per Share Value based on latest NOSH - 90,727
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.81 15.17 15.03 13.32 11.59 11.09 10.91 27.97%
EPS 0.42 0.45 0.64 0.56 0.34 0.48 0.20 63.76%
DPS 0.38 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.084 0.0826 0.0831 0.081 0.093 0.0799 0.0805 2.86%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.50 0.47 0.50 0.58 0.58 1.28 -
P/RPS 0.40 0.42 0.40 0.48 0.64 0.67 0.75 -34.15%
P/EPS 15.03 14.15 9.29 11.36 21.58 15.43 40.25 -48.05%
EY 6.65 7.07 10.77 8.80 4.63 6.48 2.48 92.66%
DY 6.00 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 0.76 0.77 0.72 0.78 0.79 0.93 1.02 -17.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 27/05/05 23/02/05 26/11/04 27/08/04 -
Price 0.54 0.50 0.49 0.43 0.53 0.55 0.60 -
P/RPS 0.43 0.42 0.42 0.41 0.58 0.63 0.35 14.66%
P/EPS 16.23 14.15 9.68 9.77 19.72 14.63 18.87 -9.53%
EY 6.16 7.07 10.33 10.23 5.07 6.84 5.30 10.51%
DY 5.56 0.00 0.00 0.00 5.66 0.00 0.00 -
P/NAPS 0.82 0.77 0.75 0.67 0.73 0.88 0.48 42.76%

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