[ITRONIC] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.34%
YoY- 290.34%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 38,966 14,083 86,485 60,971 41,670 22,713 94,319 -44.55%
PBT 1,571 -635 7,548 6,630 6,017 2,142 -5,984 -
Tax -846 -145 -3,353 -2,511 -1,992 -601 -1,025 -12.02%
NP 725 -780 4,195 4,119 4,025 1,541 -7,009 -
-
NP to SH 725 -780 4,195 4,119 4,025 1,541 -7,009 -
-
Tax Rate 53.85% - 44.42% 37.87% 33.11% 28.06% - -
Total Cost 38,241 14,863 82,290 56,852 37,645 21,172 101,328 -47.80%
-
Net Worth 57,475 55,620 56,250 56,223 55,908 55,097 53,422 5.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,263 - - - 2,250 -
Div Payout % - - 53.96% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 57,475 55,620 56,250 56,223 55,908 55,097 53,422 5.00%
NOSH 45,597 45,348 45,271 45,214 45,022 45,058 45,006 0.87%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.86% -5.54% 4.85% 6.76% 9.66% 6.78% -7.43% -
ROE 1.26% -1.40% 7.46% 7.33% 7.20% 2.80% -13.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 85.46 31.05 191.03 134.85 92.55 50.41 209.57 -45.03%
EPS 1.59 -1.72 4.63 9.11 8.94 3.42 -15.58 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.2605 1.2265 1.2425 1.2435 1.2418 1.2228 1.187 4.09%
Adjusted Per Share Value based on latest NOSH - 44,761
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.51 1.99 12.22 8.62 5.89 3.21 13.33 -44.53%
EPS 0.10 -0.11 0.59 0.58 0.57 0.22 -0.99 -
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.32 -
NAPS 0.0812 0.0786 0.0795 0.0795 0.079 0.0779 0.0755 4.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.28 1.49 1.49 1.44 1.35 1.08 1.29 -
P/RPS 1.50 4.80 0.78 1.07 1.46 2.14 0.62 80.31%
P/EPS 80.50 -86.63 16.08 15.81 15.10 31.58 -8.28 -
EY 1.24 -1.15 6.22 6.33 6.62 3.17 -12.07 -
DY 0.00 0.00 3.36 0.00 0.00 0.00 3.88 -
P/NAPS 1.02 1.21 1.20 1.16 1.09 0.88 1.09 -4.33%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 -
Price 0.60 1.30 1.57 1.45 1.56 1.25 1.28 -
P/RPS 0.70 4.19 0.82 1.08 1.69 2.48 0.61 9.61%
P/EPS 37.74 -75.58 16.94 15.92 17.45 36.55 -8.22 -
EY 2.65 -1.32 5.90 6.28 5.73 2.74 -12.17 -
DY 0.00 0.00 3.18 0.00 0.00 0.00 3.91 -
P/NAPS 0.48 1.06 1.26 1.17 1.26 1.02 1.08 -41.79%

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