[ITRONIC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -118.59%
YoY- -150.62%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 82,738 59,391 38,966 14,083 86,485 60,971 41,670 57.64%
PBT 4,316 4,023 1,571 -635 7,548 6,630 6,017 -19.78%
Tax -1,872 -1,457 -846 -145 -3,353 -2,511 -1,992 -4.03%
NP 2,444 2,566 725 -780 4,195 4,119 4,025 -28.18%
-
NP to SH 2,444 2,566 725 -780 4,195 4,119 4,025 -28.18%
-
Tax Rate 43.37% 36.22% 53.85% - 44.42% 37.87% 33.11% -
Total Cost 80,294 56,825 38,241 14,863 82,290 56,852 37,645 65.31%
-
Net Worth 66,387 57,052 57,475 55,620 56,250 56,223 55,908 12.07%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,728 - - - 2,263 - - -
Div Payout % 111.63% - - - 53.96% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 66,387 57,052 57,475 55,620 56,250 56,223 55,908 12.07%
NOSH 90,941 90,992 45,597 45,348 45,271 45,214 45,022 59.45%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.95% 4.32% 1.86% -5.54% 4.85% 6.76% 9.66% -
ROE 3.68% 4.50% 1.26% -1.40% 7.46% 7.33% 7.20% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 90.98 65.27 85.46 31.05 191.03 134.85 92.55 -1.12%
EPS 2.69 2.82 1.59 -1.72 4.63 9.11 8.94 -54.93%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.73 0.627 1.2605 1.2265 1.2425 1.2435 1.2418 -29.71%
Adjusted Per Share Value based on latest NOSH - 45,348
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.59 8.32 5.46 1.97 12.11 8.54 5.84 57.59%
EPS 0.34 0.36 0.10 -0.11 0.59 0.58 0.56 -28.19%
DPS 0.38 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.093 0.0799 0.0805 0.0779 0.0788 0.0787 0.0783 12.09%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.58 0.58 1.28 1.49 1.49 1.44 1.35 -
P/RPS 0.64 0.89 1.50 4.80 0.78 1.07 1.46 -42.14%
P/EPS 21.58 20.57 80.50 -86.63 16.08 15.81 15.10 26.73%
EY 4.63 4.86 1.24 -1.15 6.22 6.33 6.62 -21.12%
DY 5.17 0.00 0.00 0.00 3.36 0.00 0.00 -
P/NAPS 0.79 0.93 1.02 1.21 1.20 1.16 1.09 -19.23%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 -
Price 0.53 0.55 0.60 1.30 1.57 1.45 1.56 -
P/RPS 0.58 0.84 0.70 4.19 0.82 1.08 1.69 -50.82%
P/EPS 19.72 19.50 37.74 -75.58 16.94 15.92 17.45 8.45%
EY 5.07 5.13 2.65 -1.32 5.90 6.28 5.73 -7.80%
DY 5.66 0.00 0.00 0.00 3.18 0.00 0.00 -
P/NAPS 0.73 0.88 0.48 1.06 1.26 1.17 1.26 -30.38%

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