[ITRONIC] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 195.2%
YoY- 463.91%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 97,417 92,431 82,738 84,905 83,781 77,855 86,485 8.26%
PBT 6,481 6,581 4,316 4,941 3,102 4,771 7,548 -9.66%
Tax -2,327 -2,359 -1,872 -2,299 -2,207 -2,897 -3,353 -21.63%
NP 4,154 4,222 2,444 2,642 895 1,874 4,195 -0.65%
-
NP to SH 4,019 4,222 2,444 2,642 895 1,874 4,195 -2.81%
-
Tax Rate 35.90% 35.85% 43.37% 46.53% 71.15% 60.72% 44.42% -
Total Cost 93,263 88,209 80,294 82,263 82,886 75,981 82,290 8.71%
-
Net Worth 59,427 57,838 65,980 57,143 45,468 55,620 45,314 19.83%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,711 2,711 2,711 2,265 2,265 2,265 2,265 12.74%
Div Payout % 67.47% 64.22% 110.95% 85.76% 253.15% 120.90% 54.01% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 59,427 57,838 65,980 57,143 45,468 55,620 45,314 19.83%
NOSH 91,048 90,727 90,384 91,138 45,468 45,348 45,314 59.29%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.26% 4.57% 2.95% 3.11% 1.07% 2.41% 4.85% -
ROE 6.76% 7.30% 3.70% 4.62% 1.97% 3.37% 9.26% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 106.99 101.88 91.54 93.16 184.26 171.68 190.86 -32.03%
EPS 4.41 4.65 2.70 2.90 1.97 4.13 9.26 -39.04%
DPS 3.00 2.99 3.00 2.49 5.00 5.00 5.00 -28.88%
NAPS 0.6527 0.6375 0.73 0.627 1.00 1.2265 1.00 -24.77%
Adjusted Per Share Value based on latest NOSH - 91,138
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.77 13.06 11.69 12.00 11.84 11.00 12.22 8.29%
EPS 0.57 0.60 0.35 0.37 0.13 0.26 0.59 -2.27%
DPS 0.38 0.38 0.38 0.32 0.32 0.32 0.32 12.15%
NAPS 0.084 0.0817 0.0932 0.0808 0.0643 0.0786 0.064 19.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.47 0.50 0.58 0.58 1.28 1.49 1.49 -
P/RPS 0.44 0.49 0.63 0.62 0.69 0.87 0.78 -31.75%
P/EPS 10.65 10.74 21.45 20.01 65.03 36.06 16.09 -24.06%
EY 9.39 9.31 4.66 5.00 1.54 2.77 6.21 31.77%
DY 6.38 5.98 5.17 4.29 3.91 3.36 3.36 53.39%
P/NAPS 0.72 0.78 0.79 0.93 1.28 1.21 1.49 -38.44%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 23/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.49 0.43 0.53 0.55 0.60 1.30 1.57 -
P/RPS 0.46 0.42 0.58 0.59 0.33 0.76 0.82 -32.00%
P/EPS 11.10 9.24 19.60 18.97 30.48 31.46 16.96 -24.63%
EY 9.01 10.82 5.10 5.27 3.28 3.18 5.90 32.64%
DY 6.12 6.95 5.66 4.52 8.33 3.85 3.18 54.78%
P/NAPS 0.75 0.67 0.73 0.88 0.60 1.06 1.57 -38.91%

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