[ITRONIC] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 131.81%
YoY- 265.88%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 25,514 19,301 18,957 22,713 28,061 24,273 22,295 9.38%
PBT 918 613 3,875 2,142 -5,233 -1,058 1,315 -21.25%
Tax -842 -519 -1,391 -601 388 -764 -728 10.15%
NP 76 94 2,484 1,541 -4,845 -1,822 587 -74.31%
-
NP to SH 76 94 2,484 1,541 -4,845 -1,822 587 -74.31%
-
Tax Rate 91.72% 84.67% 35.90% 28.06% - - 55.36% -
Total Cost 25,438 19,207 16,473 21,172 32,906 26,095 21,708 11.11%
-
Net Worth 45,314 55,661 55,880 55,097 53,520 58,894 60,862 -17.80%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,265 - - - 2,249 - - -
Div Payout % 2,981.20% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 45,314 55,661 55,880 55,097 53,520 58,894 60,862 -17.80%
NOSH 45,314 44,761 45,000 45,058 44,990 45,037 45,153 0.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.30% 0.49% 13.10% 6.78% -17.27% -7.51% 2.63% -
ROE 0.17% 0.17% 4.45% 2.80% -9.05% -3.09% 0.96% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 56.30 43.12 42.13 50.41 62.37 53.90 49.38 9.11%
EPS 0.08 0.21 5.52 3.42 -10.77 -4.05 1.30 -84.33%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.00 1.2435 1.2418 1.2228 1.1896 1.3077 1.3479 -18.00%
Adjusted Per Share Value based on latest NOSH - 45,058
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.57 2.70 2.66 3.18 3.93 3.40 3.12 9.37%
EPS 0.01 0.01 0.35 0.22 -0.68 -0.26 0.08 -74.90%
DPS 0.32 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.0635 0.078 0.0783 0.0772 0.075 0.0825 0.0852 -17.75%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.49 1.44 1.35 1.08 1.29 1.47 1.59 -
P/RPS 2.65 3.34 3.20 2.14 2.07 2.73 3.22 -12.14%
P/EPS 888.40 685.71 24.46 31.58 -11.98 -36.34 122.31 273.70%
EY 0.11 0.15 4.09 3.17 -8.35 -2.75 0.82 -73.69%
DY 3.36 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 1.49 1.16 1.09 0.88 1.08 1.12 1.18 16.77%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 04/12/02 30/08/02 -
Price 1.57 1.45 1.56 1.25 1.28 1.32 1.49 -
P/RPS 2.79 3.36 3.70 2.48 2.05 2.45 3.02 -5.13%
P/EPS 936.10 690.48 28.26 36.55 -11.89 -32.63 114.62 303.99%
EY 0.11 0.14 3.54 2.74 -8.41 -3.06 0.87 -74.71%
DY 3.18 0.00 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 1.57 1.17 1.26 1.02 1.08 1.01 1.11 25.92%

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