[ITRONIC] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -43.07%
YoY- -13.4%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 102,353 111,212 112,869 104,561 97,417 92,431 82,738 15.28%
PBT 2,414 3,301 4,624 4,750 6,481 6,581 4,316 -32.18%
Tax -599 -909 -1,314 -2,319 -2,327 -2,359 -1,872 -53.31%
NP 1,815 2,392 3,310 2,431 4,154 4,222 2,444 -18.03%
-
NP to SH 1,705 2,060 3,022 2,288 4,019 4,222 2,444 -21.39%
-
Tax Rate 24.81% 27.54% 28.42% 48.82% 35.90% 35.85% 43.37% -
Total Cost 100,538 108,820 109,559 102,130 93,263 88,209 80,294 16.21%
-
Net Worth 58,623 59,787 59,609 59,445 59,427 57,838 65,980 -7.59%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,709 2,709 2,709 2,711 2,711 2,711 2,711 -0.04%
Div Payout % 158.92% 131.53% 89.66% 118.51% 67.47% 64.22% 110.95% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 58,623 59,787 59,609 59,445 59,427 57,838 65,980 -7.59%
NOSH 90,190 90,000 90,317 91,666 91,048 90,727 90,384 -0.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.77% 2.15% 2.93% 2.32% 4.26% 4.57% 2.95% -
ROE 2.91% 3.45% 5.07% 3.85% 6.76% 7.30% 3.70% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 113.49 123.57 124.97 114.07 106.99 101.88 91.54 15.45%
EPS 1.89 2.29 3.35 2.50 4.41 4.65 2.70 -21.21%
DPS 3.00 3.00 3.00 3.00 3.00 2.99 3.00 0.00%
NAPS 0.65 0.6643 0.66 0.6485 0.6527 0.6375 0.73 -7.46%
Adjusted Per Share Value based on latest NOSH - 91,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.47 15.72 15.95 14.78 13.77 13.06 11.69 15.32%
EPS 0.24 0.29 0.43 0.32 0.57 0.60 0.35 -22.29%
DPS 0.38 0.38 0.38 0.38 0.38 0.38 0.38 0.00%
NAPS 0.0829 0.0845 0.0842 0.084 0.084 0.0817 0.0932 -7.53%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.50 0.50 0.50 0.47 0.50 0.58 -
P/RPS 0.41 0.40 0.40 0.44 0.44 0.49 0.63 -24.96%
P/EPS 24.86 21.84 14.94 20.03 10.65 10.74 21.45 10.36%
EY 4.02 4.58 6.69 4.99 9.39 9.31 4.66 -9.40%
DY 6.38 6.00 6.00 6.00 6.38 5.98 5.17 15.09%
P/NAPS 0.72 0.75 0.76 0.77 0.72 0.78 0.79 -6.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 23/02/05 -
Price 0.40 0.48 0.54 0.50 0.49 0.43 0.53 -
P/RPS 0.35 0.39 0.43 0.44 0.46 0.42 0.58 -28.65%
P/EPS 21.16 20.97 16.14 20.03 11.10 9.24 19.60 5.25%
EY 4.73 4.77 6.20 4.99 9.01 10.82 5.10 -4.91%
DY 7.50 6.25 5.56 6.00 6.12 6.95 5.66 20.70%
P/NAPS 0.62 0.72 0.82 0.77 0.75 0.67 0.73 -10.34%

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