[ITRONIC] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
05-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -532.75%
YoY- -305.51%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 41,670 22,713 94,319 66,259 41,986 19,691 79,310 -34.96%
PBT 6,017 2,142 -5,984 -750 308 -1,007 5,735 3.26%
Tax -1,992 -601 -1,025 -1,414 -308 1,007 -3,789 -34.93%
NP 4,025 1,541 -7,009 -2,164 0 0 1,946 62.55%
-
NP to SH 4,025 1,541 -7,009 -2,164 -342 -929 1,946 62.55%
-
Tax Rate 33.11% 28.06% - - 100.00% - 66.07% -
Total Cost 37,645 21,172 101,328 68,423 41,986 19,691 77,364 -38.21%
-
Net Worth 55,908 55,097 53,422 58,832 60,655 60,195 61,117 -5.78%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,250 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 55,908 55,097 53,422 58,832 60,655 60,195 61,117 -5.78%
NOSH 45,022 45,058 45,006 44,989 45,000 45,097 35,970 16.18%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.66% 6.78% -7.43% -3.27% 0.00% 0.00% 2.45% -
ROE 7.20% 2.80% -13.12% -3.68% -0.56% -1.54% 3.18% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 92.55 50.41 209.57 147.28 93.30 43.66 220.49 -44.02%
EPS 8.94 3.42 -15.58 -4.81 -0.76 -2.06 5.41 39.90%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.2418 1.2228 1.187 1.3077 1.3479 1.3348 1.6991 -18.90%
Adjusted Per Share Value based on latest NOSH - 45,037
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.84 3.18 13.21 9.28 5.88 2.76 11.11 -34.94%
EPS 0.56 0.22 -0.98 -0.30 -0.05 -0.13 0.27 62.85%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.0772 0.0748 0.0824 0.085 0.0843 0.0856 -5.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.35 1.08 1.29 1.47 1.59 1.85 2.16 -
P/RPS 1.46 2.14 0.62 1.00 1.70 4.24 0.98 30.53%
P/EPS 15.10 31.58 -8.28 -30.56 -209.21 -89.81 39.93 -47.79%
EY 6.62 3.17 -12.07 -3.27 -0.48 -1.11 2.50 91.74%
DY 0.00 0.00 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.88 1.09 1.12 1.18 1.39 1.27 -9.71%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 28/02/03 04/12/02 30/08/02 30/05/02 27/02/02 -
Price 1.56 1.25 1.28 1.32 1.49 1.88 2.24 -
P/RPS 1.69 2.48 0.61 0.90 1.60 4.31 1.02 40.14%
P/EPS 17.45 36.55 -8.22 -27.44 -196.05 -91.26 41.40 -43.87%
EY 5.73 2.74 -12.17 -3.64 -0.51 -1.10 2.42 77.92%
DY 0.00 0.00 3.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.02 1.08 1.01 1.11 1.41 1.32 -3.06%

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