[ITRONIC] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 918.03%
YoY- 227.95%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 31,655 27,569 29,869 23,776 23,347 20,425 24,883 17.35%
PBT 167 721 2,106 1,630 293 2,452 2,206 -82.02%
Tax 590 -603 -669 -632 -415 -611 -701 -
NP 757 118 1,437 998 -122 1,841 1,505 -36.67%
-
NP to SH 612 110 1,302 998 -122 1,841 1,505 -45.02%
-
Tax Rate -353.29% 83.63% 31.77% 38.77% 141.64% 24.92% 31.78% -
Total Cost 30,898 27,451 28,432 22,778 23,469 18,584 23,378 20.37%
-
Net Worth 59,609 59,445 59,427 57,838 65,980 57,143 57,312 2.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,709 - - - 2,711 - - -
Div Payout % 442.73% - - - 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 59,609 59,445 59,427 57,838 65,980 57,143 57,312 2.64%
NOSH 90,317 91,666 91,048 90,727 90,384 91,138 45,468 57.82%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.39% 0.43% 4.81% 4.20% -0.52% 9.01% 6.05% -
ROE 1.03% 0.19% 2.19% 1.73% -0.18% 3.22% 2.63% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.05 30.08 32.81 26.21 25.83 22.41 54.73 -25.64%
EPS 0.67 0.12 1.43 1.10 -0.13 2.02 3.31 -65.42%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.66 0.6485 0.6527 0.6375 0.73 0.627 1.2605 -34.96%
Adjusted Per Share Value based on latest NOSH - 90,727
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.47 3.90 4.22 3.36 3.30 2.89 3.52 17.21%
EPS 0.09 0.02 0.18 0.14 -0.02 0.26 0.21 -43.06%
DPS 0.38 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.0842 0.084 0.084 0.0817 0.0932 0.0808 0.081 2.60%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.50 0.47 0.50 0.58 0.58 1.28 -
P/RPS 1.43 1.66 1.43 1.91 2.25 2.59 2.34 -27.92%
P/EPS 73.79 416.67 32.87 45.45 -429.70 28.71 38.67 53.66%
EY 1.36 0.24 3.04 2.20 -0.23 3.48 2.59 -34.83%
DY 6.00 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 0.76 0.77 0.72 0.78 0.79 0.93 1.02 -17.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 27/05/05 23/02/05 26/11/04 27/08/04 -
Price 0.54 0.50 0.49 0.43 0.53 0.55 0.60 -
P/RPS 1.54 1.66 1.49 1.64 2.05 2.45 1.10 25.06%
P/EPS 79.69 416.67 34.27 39.09 -392.65 27.23 18.13 167.60%
EY 1.25 0.24 2.92 2.56 -0.25 3.67 5.52 -62.74%
DY 5.56 0.00 0.00 0.00 5.66 0.00 0.00 -
P/NAPS 0.82 0.77 0.75 0.67 0.73 0.88 0.48 42.76%

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