[ITRONIC] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -19.15%
YoY- 101.57%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 20,425 24,883 14,083 25,514 19,301 18,957 22,713 -6.81%
PBT 2,452 2,206 -635 918 613 3,875 2,142 9.40%
Tax -611 -701 -145 -842 -519 -1,391 -601 1.10%
NP 1,841 1,505 -780 76 94 2,484 1,541 12.55%
-
NP to SH 1,841 1,505 -780 76 94 2,484 1,541 12.55%
-
Tax Rate 24.92% 31.78% - 91.72% 84.67% 35.90% 28.06% -
Total Cost 18,584 23,378 14,863 25,438 19,207 16,473 21,172 -8.30%
-
Net Worth 57,143 57,312 55,620 45,314 55,661 55,880 55,097 2.45%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 2,265 - - - -
Div Payout % - - - 2,981.20% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 57,143 57,312 55,620 45,314 55,661 55,880 55,097 2.45%
NOSH 91,138 45,468 45,348 45,314 44,761 45,000 45,058 59.73%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.01% 6.05% -5.54% 0.30% 0.49% 13.10% 6.78% -
ROE 3.22% 2.63% -1.40% 0.17% 0.17% 4.45% 2.80% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.41 54.73 31.05 56.30 43.12 42.13 50.41 -41.66%
EPS 2.02 3.31 -1.72 0.08 0.21 5.52 3.42 -29.53%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.627 1.2605 1.2265 1.00 1.2435 1.2418 1.2228 -35.85%
Adjusted Per Share Value based on latest NOSH - 45,314
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.89 3.52 1.99 3.61 2.73 2.68 3.21 -6.74%
EPS 0.26 0.21 -0.11 0.01 0.01 0.35 0.22 11.74%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.0808 0.081 0.0786 0.064 0.0787 0.079 0.0779 2.45%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.58 1.28 1.49 1.49 1.44 1.35 1.08 -
P/RPS 2.59 2.34 4.80 2.65 3.34 3.20 2.14 13.52%
P/EPS 28.71 38.67 -86.63 888.40 685.71 24.46 31.58 -6.13%
EY 3.48 2.59 -1.15 0.11 0.15 4.09 3.17 6.39%
DY 0.00 0.00 0.00 3.36 0.00 0.00 0.00 -
P/NAPS 0.93 1.02 1.21 1.49 1.16 1.09 0.88 3.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 21/11/03 28/08/03 29/05/03 -
Price 0.55 0.60 1.30 1.57 1.45 1.56 1.25 -
P/RPS 2.45 1.10 4.19 2.79 3.36 3.70 2.48 -0.80%
P/EPS 27.23 18.13 -75.58 936.10 690.48 28.26 36.55 -17.77%
EY 3.67 5.52 -1.32 0.11 0.14 3.54 2.74 21.44%
DY 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
P/NAPS 0.88 0.48 1.06 1.57 1.17 1.26 1.02 -9.34%

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