[ITRONIC] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -52.24%
YoY- 133.88%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 92,431 82,738 84,905 83,781 77,855 86,485 89,032 2.52%
PBT 6,581 4,316 4,941 3,102 4,771 7,548 1,397 180.75%
Tax -2,359 -1,872 -2,299 -2,207 -2,897 -3,353 -2,123 7.27%
NP 4,222 2,444 2,642 895 1,874 4,195 -726 -
-
NP to SH 4,222 2,444 2,642 895 1,874 4,195 -726 -
-
Tax Rate 35.85% 43.37% 46.53% 71.15% 60.72% 44.42% 151.97% -
Total Cost 88,209 80,294 82,263 82,886 75,981 82,290 89,758 -1.15%
-
Net Worth 57,838 65,980 57,143 45,468 55,620 45,314 44,761 18.61%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,711 2,711 2,265 2,265 2,265 2,265 2,249 13.25%
Div Payout % 64.22% 110.95% 85.76% 253.15% 120.90% 54.01% 0.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 57,838 65,980 57,143 45,468 55,620 45,314 44,761 18.61%
NOSH 90,727 90,384 91,138 45,468 45,348 45,314 44,761 60.09%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.57% 2.95% 3.11% 1.07% 2.41% 4.85% -0.82% -
ROE 7.30% 3.70% 4.62% 1.97% 3.37% 9.26% -1.62% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 101.88 91.54 93.16 184.26 171.68 190.86 198.90 -35.95%
EPS 4.65 2.70 2.90 1.97 4.13 9.26 -1.62 -
DPS 2.99 3.00 2.49 5.00 5.00 5.00 5.00 -28.99%
NAPS 0.6375 0.73 0.627 1.00 1.2265 1.00 1.00 -25.90%
Adjusted Per Share Value based on latest NOSH - 45,468
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.95 11.59 11.89 11.73 10.90 12.11 12.47 2.54%
EPS 0.59 0.34 0.37 0.13 0.26 0.59 -0.10 -
DPS 0.38 0.38 0.32 0.32 0.32 0.32 0.32 12.12%
NAPS 0.081 0.0924 0.08 0.0637 0.0779 0.0635 0.0627 18.59%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.50 0.58 0.58 1.28 1.49 1.49 1.44 -
P/RPS 0.49 0.63 0.62 0.69 0.87 0.78 0.72 -22.61%
P/EPS 10.74 21.45 20.01 65.03 36.06 16.09 -88.78 -
EY 9.31 4.66 5.00 1.54 2.77 6.21 -1.13 -
DY 5.98 5.17 4.29 3.91 3.36 3.36 3.47 43.69%
P/NAPS 0.78 0.79 0.93 1.28 1.21 1.49 1.44 -33.52%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 23/02/05 26/11/04 27/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.43 0.53 0.55 0.60 1.30 1.57 1.45 -
P/RPS 0.42 0.58 0.59 0.33 0.76 0.82 0.73 -30.80%
P/EPS 9.24 19.60 18.97 30.48 31.46 16.96 -89.40 -
EY 10.82 5.10 5.27 3.28 3.18 5.90 -1.12 -
DY 6.95 5.66 4.52 8.33 3.85 3.18 3.45 59.43%
P/NAPS 0.67 0.73 0.88 0.60 1.06 1.57 1.45 -40.20%

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