[ITRONIC] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -17.23%
YoY- -57.58%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 73,426 80,395 93,628 102,353 111,212 112,869 104,561 -21.01%
PBT 3,041 2,460 1,680 2,414 3,301 4,624 4,750 -25.73%
Tax -1,321 -1,275 -255 -599 -909 -1,314 -2,319 -31.30%
NP 1,720 1,185 1,425 1,815 2,392 3,310 2,431 -20.61%
-
NP to SH 2,591 1,876 1,670 1,705 2,060 3,022 2,288 8.65%
-
Tax Rate 43.44% 51.83% 15.18% 24.81% 27.54% 28.42% 48.82% -
Total Cost 71,706 79,210 92,203 100,538 108,820 109,559 102,130 -21.02%
-
Net Worth 60,622 59,336 60,937 58,623 59,787 59,609 59,445 1.31%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,697 2,697 2,709 2,709 2,709 2,709 2,711 -0.34%
Div Payout % 104.10% 143.77% 162.25% 158.92% 131.53% 89.66% 118.51% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 60,622 59,336 60,937 58,623 59,787 59,609 59,445 1.31%
NOSH 90,481 89,903 93,750 90,190 90,000 90,317 91,666 -0.86%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.34% 1.47% 1.52% 1.77% 2.15% 2.93% 2.32% -
ROE 4.27% 3.16% 2.74% 2.91% 3.45% 5.07% 3.85% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 81.15 89.42 99.87 113.49 123.57 124.97 114.07 -20.32%
EPS 2.86 2.09 1.78 1.89 2.29 3.35 2.50 9.39%
DPS 2.98 3.00 2.89 3.00 3.00 3.00 3.00 -0.44%
NAPS 0.67 0.66 0.65 0.65 0.6643 0.66 0.6485 2.20%
Adjusted Per Share Value based on latest NOSH - 90,190
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.28 11.26 13.11 14.34 15.58 15.81 14.64 -21.01%
EPS 0.36 0.26 0.23 0.24 0.29 0.42 0.32 8.17%
DPS 0.38 0.38 0.38 0.38 0.38 0.38 0.38 0.00%
NAPS 0.0849 0.0831 0.0853 0.0821 0.0837 0.0835 0.0833 1.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.50 0.40 0.42 0.47 0.50 0.50 0.50 -
P/RPS 0.62 0.45 0.42 0.41 0.40 0.40 0.44 25.71%
P/EPS 17.46 19.17 23.58 24.86 21.84 14.94 20.03 -8.75%
EY 5.73 5.22 4.24 4.02 4.58 6.69 4.99 9.66%
DY 5.96 7.50 6.88 6.38 6.00 6.00 6.00 -0.44%
P/NAPS 0.75 0.61 0.65 0.72 0.75 0.76 0.77 -1.74%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 29/11/06 30/08/06 31/05/06 28/02/06 29/11/05 -
Price 0.52 0.44 0.40 0.40 0.48 0.54 0.50 -
P/RPS 0.64 0.49 0.40 0.35 0.39 0.43 0.44 28.40%
P/EPS 18.16 21.09 22.46 21.16 20.97 16.14 20.03 -6.33%
EY 5.51 4.74 4.45 4.73 4.77 6.20 4.99 6.83%
DY 5.73 6.82 7.23 7.50 6.25 5.56 6.00 -3.02%
P/NAPS 0.78 0.67 0.62 0.62 0.72 0.82 0.77 0.86%

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