[ITRONIC] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 12.34%
YoY- -37.92%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 78,563 78,417 73,426 80,395 93,628 102,353 111,212 -20.66%
PBT 4,602 2,538 3,041 2,460 1,680 2,414 3,301 24.77%
Tax -1,070 -1,003 -1,321 -1,275 -255 -599 -909 11.47%
NP 3,532 1,535 1,720 1,185 1,425 1,815 2,392 29.63%
-
NP to SH 2,990 2,061 2,591 1,876 1,670 1,705 2,060 28.16%
-
Tax Rate 23.25% 39.52% 43.44% 51.83% 15.18% 24.81% 27.54% -
Total Cost 75,031 76,882 71,706 79,210 92,203 100,538 108,820 -21.93%
-
Net Worth 60,601 61,643 60,622 59,336 60,937 58,623 59,787 0.90%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,697 2,697 2,697 2,697 2,709 2,709 2,709 -0.29%
Div Payout % 90.20% 130.86% 104.10% 143.77% 162.25% 158.92% 131.53% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 60,601 61,643 60,622 59,336 60,937 58,623 59,787 0.90%
NOSH 90,450 90,652 90,481 89,903 93,750 90,190 90,000 0.33%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.50% 1.96% 2.34% 1.47% 1.52% 1.77% 2.15% -
ROE 4.93% 3.34% 4.27% 3.16% 2.74% 2.91% 3.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 86.86 86.50 81.15 89.42 99.87 113.49 123.57 -20.92%
EPS 3.31 2.27 2.86 2.09 1.78 1.89 2.29 27.80%
DPS 3.00 2.98 2.98 3.00 2.89 3.00 3.00 0.00%
NAPS 0.67 0.68 0.67 0.66 0.65 0.65 0.6643 0.57%
Adjusted Per Share Value based on latest NOSH - 89,903
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.00 10.98 10.28 11.26 13.11 14.34 15.58 -20.69%
EPS 0.42 0.29 0.36 0.26 0.23 0.24 0.29 27.97%
DPS 0.38 0.38 0.38 0.38 0.38 0.38 0.38 0.00%
NAPS 0.0849 0.0863 0.0849 0.0831 0.0853 0.0821 0.0837 0.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.56 0.57 0.50 0.40 0.42 0.47 0.50 -
P/RPS 0.64 0.66 0.62 0.45 0.42 0.41 0.40 36.75%
P/EPS 16.94 25.07 17.46 19.17 23.58 24.86 21.84 -15.56%
EY 5.90 3.99 5.73 5.22 4.24 4.02 4.58 18.37%
DY 5.36 5.22 5.96 7.50 6.88 6.38 6.00 -7.23%
P/NAPS 0.84 0.84 0.75 0.61 0.65 0.72 0.75 7.84%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 28/05/07 28/02/07 29/11/06 30/08/06 31/05/06 -
Price 0.61 0.51 0.52 0.44 0.40 0.40 0.48 -
P/RPS 0.70 0.59 0.64 0.49 0.40 0.35 0.39 47.63%
P/EPS 18.45 22.43 18.16 21.09 22.46 21.16 20.97 -8.17%
EY 5.42 4.46 5.51 4.74 4.45 4.73 4.77 8.88%
DY 4.92 5.83 5.73 6.82 7.23 7.50 6.25 -14.73%
P/NAPS 0.91 0.75 0.78 0.67 0.62 0.62 0.72 16.88%

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