[ITRONIC] QoQ TTM Result on 30-Sep-2002 [#3]

Announcement Date
05-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -233.98%
YoY- -123.45%
Quarter Report
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 94,004 97,342 94,320 87,662 84,103 85,868 80,953 10.50%
PBT -274 -2,834 -5,983 1,661 3,837 5,101 5,855 -
Tax -2,368 -1,705 -1,026 -2,907 -2,907 -3,398 -3,223 -18.62%
NP -2,642 -4,539 -7,009 -1,246 930 1,703 2,632 -
-
NP to SH -2,642 -4,539 -7,009 -1,246 930 1,703 2,038 -
-
Tax Rate - - - 175.02% 75.76% 66.61% 55.05% -
Total Cost 96,646 101,881 101,329 88,908 83,173 84,165 78,321 15.09%
-
Net Worth 55,880 55,097 53,520 58,894 60,862 60,195 61,167 -5.86%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,249 2,249 2,249 1,800 1,800 1,800 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 193.55% 105.70% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 55,880 55,097 53,520 58,894 60,862 60,195 61,167 -5.86%
NOSH 45,000 45,058 44,990 45,037 45,153 45,097 36,000 16.08%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -2.81% -4.66% -7.43% -1.42% 1.11% 1.98% 3.25% -
ROE -4.73% -8.24% -13.10% -2.12% 1.53% 2.83% 3.33% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 208.90 216.03 209.64 194.64 186.26 190.41 224.87 -4.80%
EPS -5.87 -10.07 -15.58 -2.77 2.06 3.78 5.66 -
DPS 5.00 5.00 5.00 4.00 3.99 3.99 0.00 -
NAPS 1.2418 1.2228 1.1896 1.3077 1.3479 1.3348 1.6991 -18.90%
Adjusted Per Share Value based on latest NOSH - 45,037
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.29 13.76 13.33 12.39 11.89 12.14 11.44 10.53%
EPS -0.37 -0.64 -0.99 -0.18 0.13 0.24 0.29 -
DPS 0.32 0.32 0.32 0.25 0.25 0.25 0.00 -
NAPS 0.079 0.0779 0.0756 0.0832 0.086 0.0851 0.0864 -5.81%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.35 1.08 1.29 1.47 1.59 1.85 2.16 -
P/RPS 0.65 0.50 0.62 0.76 0.85 0.97 0.96 -22.94%
P/EPS -22.99 -10.72 -8.28 -53.13 77.20 48.99 38.16 -
EY -4.35 -9.33 -12.08 -1.88 1.30 2.04 2.62 -
DY 3.70 4.63 3.88 2.72 2.51 2.16 0.00 -
P/NAPS 1.09 0.88 1.08 1.12 1.18 1.39 1.27 -9.71%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 28/02/03 04/12/02 30/08/02 30/05/02 27/02/02 -
Price 1.56 1.25 1.28 1.32 1.49 1.88 2.24 -
P/RPS 0.75 0.58 0.61 0.68 0.80 0.99 1.00 -17.49%
P/EPS -26.57 -12.41 -8.22 -47.71 72.34 49.78 39.57 -
EY -3.76 -8.06 -12.17 -2.10 1.38 2.01 2.53 -
DY 3.21 4.00 3.91 3.03 2.68 2.12 0.00 -
P/NAPS 1.26 1.02 1.08 1.01 1.11 1.41 1.32 -3.06%

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