[ITRONIC] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -16.44%
YoY- -66.61%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 94,320 87,662 84,103 85,868 80,953 96,213 91,635 1.93%
PBT -5,983 1,661 3,837 5,101 5,855 11,543 12,399 -
Tax -1,026 -2,907 -2,907 -3,398 -3,223 -5,635 -5,746 -68.19%
NP -7,009 -1,246 930 1,703 2,632 5,908 6,653 -
-
NP to SH -7,009 -1,246 930 1,703 2,038 5,314 6,059 -
-
Tax Rate - 175.02% 75.76% 66.61% 55.05% 48.82% 46.34% -
Total Cost 101,329 88,908 83,173 84,165 78,321 90,305 84,982 12.40%
-
Net Worth 53,520 58,894 60,862 60,195 61,167 36,122 35,978 30.21%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,249 1,800 1,800 1,800 - - - -
Div Payout % 0.00% 0.00% 193.55% 105.70% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 53,520 58,894 60,862 60,195 61,167 36,122 35,978 30.21%
NOSH 44,990 45,037 45,153 45,097 36,000 36,122 35,978 16.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -7.43% -1.42% 1.11% 1.98% 3.25% 6.14% 7.26% -
ROE -13.10% -2.12% 1.53% 2.83% 3.33% 14.71% 16.84% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 209.64 194.64 186.26 190.41 224.87 266.35 254.69 -12.13%
EPS -15.58 -2.77 2.06 3.78 5.66 14.71 16.84 -
DPS 5.00 4.00 3.99 3.99 0.00 0.00 0.00 -
NAPS 1.1896 1.3077 1.3479 1.3348 1.6991 1.00 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 45,097
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.21 12.28 11.78 12.03 11.34 13.48 12.83 1.95%
EPS -0.98 -0.17 0.13 0.24 0.29 0.74 0.85 -
DPS 0.32 0.25 0.25 0.25 0.00 0.00 0.00 -
NAPS 0.075 0.0825 0.0852 0.0843 0.0857 0.0506 0.0504 30.24%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.29 1.47 1.59 1.85 2.16 1.72 2.09 -
P/RPS 0.62 0.76 0.85 0.97 0.96 0.65 0.82 -16.96%
P/EPS -8.28 -53.13 77.20 48.99 38.16 11.69 12.41 -
EY -12.08 -1.88 1.30 2.04 2.62 8.55 8.06 -
DY 3.88 2.72 2.51 2.16 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.18 1.39 1.27 1.72 2.09 -35.52%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 04/12/02 30/08/02 30/05/02 27/02/02 28/11/01 28/08/01 -
Price 1.28 1.32 1.49 1.88 2.24 2.10 2.05 -
P/RPS 0.61 0.68 0.80 0.99 1.00 0.79 0.80 -16.49%
P/EPS -8.22 -47.71 72.34 49.78 39.57 14.27 12.17 -
EY -12.17 -2.10 1.38 2.01 2.53 7.01 8.21 -
DY 3.91 3.03 2.68 2.12 0.00 0.00 0.00 -
P/NAPS 1.08 1.01 1.11 1.41 1.32 2.10 2.05 -34.69%

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