[ITRONIC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -98.81%
YoY- -96.39%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 80,394 61,973 43,129 22,119 112,870 81,215 53,646 30.85%
PBT 2,460 1,513 1,526 307 4,623 4,456 3,735 -24.24%
Tax -1,276 -845 -586 -227 -1,359 -1,948 -1,345 -3.44%
NP 1,184 668 940 80 3,264 2,508 2,390 -37.31%
-
NP to SH 1,875 1,057 983 36 3,022 2,410 2,300 -12.70%
-
Tax Rate 51.87% 55.85% 38.40% 73.94% 29.40% 43.72% 36.01% -
Total Cost 79,210 61,305 42,189 22,039 109,606 78,707 51,256 33.56%
-
Net Worth 59,489 404,147 58,619 59,787 59,943 58,976 59,336 0.17%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,704 - - - 2,724 - - -
Div Payout % 144.22% - - - 90.16% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 59,489 404,147 58,619 59,787 59,943 58,976 59,336 0.17%
NOSH 90,135 621,764 90,183 90,000 90,823 90,943 90,909 -0.56%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.47% 1.08% 2.18% 0.36% 2.89% 3.09% 4.46% -
ROE 3.15% 0.26% 1.68% 0.06% 5.04% 4.09% 3.88% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 89.19 9.97 47.82 24.58 124.27 89.30 59.01 31.60%
EPS 2.08 0.17 1.09 0.04 3.33 2.65 2.53 -12.20%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.6643 0.66 0.6485 0.6527 0.74%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.26 8.68 6.04 3.10 15.81 11.37 7.51 30.90%
EPS 0.26 0.15 0.14 0.01 0.42 0.34 0.32 -12.89%
DPS 0.38 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.0833 0.566 0.0821 0.0837 0.084 0.0826 0.0831 0.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.40 0.42 0.47 0.50 0.50 0.50 0.47 -
P/RPS 0.45 4.21 0.98 2.03 0.40 0.56 0.80 -31.78%
P/EPS 19.23 247.06 43.12 1,250.00 15.03 18.87 18.58 2.31%
EY 5.20 0.40 2.32 0.08 6.65 5.30 5.38 -2.23%
DY 7.50 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.72 0.75 0.76 0.77 0.72 -10.43%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 -
Price 0.44 0.40 0.40 0.48 0.54 0.50 0.49 -
P/RPS 0.49 4.01 0.84 1.95 0.43 0.56 0.83 -29.55%
P/EPS 21.15 235.29 36.70 1,200.00 16.23 18.87 19.37 6.01%
EY 4.73 0.43 2.73 0.08 6.16 5.30 5.16 -5.62%
DY 6.82 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.67 0.62 0.62 0.72 0.82 0.77 0.75 -7.22%

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