[ITRONIC] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 192.95%
YoY- -81.99%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 23,776 82,738 59,391 38,966 14,083 86,485 60,971 -46.59%
PBT 1,630 4,316 4,023 1,571 -635 7,548 6,630 -60.72%
Tax -632 -1,872 -1,457 -846 -145 -3,353 -2,511 -60.10%
NP 998 2,444 2,566 725 -780 4,195 4,119 -61.10%
-
NP to SH 998 2,444 2,566 725 -780 4,195 4,119 -61.10%
-
Tax Rate 38.77% 43.37% 36.22% 53.85% - 44.42% 37.87% -
Total Cost 22,778 80,294 56,825 38,241 14,863 82,290 56,852 -45.62%
-
Net Worth 57,838 66,387 57,052 57,475 55,620 56,250 56,223 1.90%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,728 - - - 2,263 - -
Div Payout % - 111.63% - - - 53.96% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 57,838 66,387 57,052 57,475 55,620 56,250 56,223 1.90%
NOSH 90,727 90,941 90,992 45,597 45,348 45,271 45,214 59.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.20% 2.95% 4.32% 1.86% -5.54% 4.85% 6.76% -
ROE 1.73% 3.68% 4.50% 1.26% -1.40% 7.46% 7.33% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.21 90.98 65.27 85.46 31.05 191.03 134.85 -66.41%
EPS 1.10 2.69 2.82 1.59 -1.72 4.63 9.11 -75.53%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.6375 0.73 0.627 1.2605 1.2265 1.2425 1.2435 -35.91%
Adjusted Per Share Value based on latest NOSH - 45,468
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.36 11.69 8.39 5.51 1.99 12.22 8.62 -46.60%
EPS 0.14 0.35 0.36 0.10 -0.11 0.59 0.58 -61.19%
DPS 0.00 0.39 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.0817 0.0938 0.0806 0.0812 0.0786 0.0795 0.0795 1.83%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.50 0.58 0.58 1.28 1.49 1.49 1.44 -
P/RPS 1.91 0.64 0.89 1.50 4.80 0.78 1.07 47.10%
P/EPS 45.45 21.58 20.57 80.50 -86.63 16.08 15.81 102.04%
EY 2.20 4.63 4.86 1.24 -1.15 6.22 6.33 -50.53%
DY 0.00 5.17 0.00 0.00 0.00 3.36 0.00 -
P/NAPS 0.78 0.79 0.93 1.02 1.21 1.20 1.16 -23.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 23/02/05 26/11/04 27/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.43 0.53 0.55 0.60 1.30 1.57 1.45 -
P/RPS 1.64 0.58 0.84 0.70 4.19 0.82 1.08 32.07%
P/EPS 39.09 19.72 19.50 37.74 -75.58 16.94 15.92 81.90%
EY 2.56 5.07 5.13 2.65 -1.32 5.90 6.28 -44.99%
DY 0.00 5.66 0.00 0.00 0.00 3.18 0.00 -
P/NAPS 0.67 0.73 0.88 0.48 1.06 1.26 1.17 -31.01%

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