[ITRONIC] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 35.24%
YoY- -366.53%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 86,485 89,032 94,004 97,342 94,320 87,662 84,103 1.87%
PBT 7,548 1,397 -274 -2,834 -5,983 1,661 3,837 56.80%
Tax -3,353 -2,123 -2,368 -1,705 -1,026 -2,907 -2,907 9.95%
NP 4,195 -726 -2,642 -4,539 -7,009 -1,246 930 172.25%
-
NP to SH 4,195 -726 -2,642 -4,539 -7,009 -1,246 930 172.25%
-
Tax Rate 44.42% 151.97% - - - 175.02% 75.76% -
Total Cost 82,290 89,758 96,646 101,881 101,329 88,908 83,173 -0.70%
-
Net Worth 45,314 44,761 55,880 55,097 53,520 58,894 60,862 -17.80%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,265 2,249 2,249 2,249 2,249 1,800 1,800 16.50%
Div Payout % 54.01% 0.00% 0.00% 0.00% 0.00% 0.00% 193.55% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 45,314 44,761 55,880 55,097 53,520 58,894 60,862 -17.80%
NOSH 45,314 44,761 45,000 45,058 44,990 45,037 45,153 0.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.85% -0.82% -2.81% -4.66% -7.43% -1.42% 1.11% -
ROE 9.26% -1.62% -4.73% -8.24% -13.10% -2.12% 1.53% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 190.86 198.90 208.90 216.03 209.64 194.64 186.26 1.63%
EPS 9.26 -1.62 -5.87 -10.07 -15.58 -2.77 2.06 171.62%
DPS 5.00 5.00 5.00 5.00 5.00 4.00 3.99 16.18%
NAPS 1.00 1.00 1.2418 1.2228 1.1896 1.3077 1.3479 -18.00%
Adjusted Per Share Value based on latest NOSH - 45,058
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.11 12.47 13.17 13.63 13.21 12.28 11.78 1.85%
EPS 0.59 -0.10 -0.37 -0.64 -0.98 -0.17 0.13 173.36%
DPS 0.32 0.32 0.32 0.32 0.32 0.25 0.25 17.83%
NAPS 0.0635 0.0627 0.0783 0.0772 0.075 0.0825 0.0852 -17.75%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.49 1.44 1.35 1.08 1.29 1.47 1.59 -
P/RPS 0.78 0.72 0.65 0.50 0.62 0.76 0.85 -5.55%
P/EPS 16.09 -88.78 -22.99 -10.72 -8.28 -53.13 77.20 -64.74%
EY 6.21 -1.13 -4.35 -9.33 -12.08 -1.88 1.30 182.83%
DY 3.36 3.47 3.70 4.63 3.88 2.72 2.51 21.39%
P/NAPS 1.49 1.44 1.09 0.88 1.08 1.12 1.18 16.77%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 04/12/02 30/08/02 -
Price 1.57 1.45 1.56 1.25 1.28 1.32 1.49 -
P/RPS 0.82 0.73 0.75 0.58 0.61 0.68 0.80 1.65%
P/EPS 16.96 -89.40 -26.57 -12.41 -8.22 -47.71 72.34 -61.87%
EY 5.90 -1.12 -3.76 -8.06 -12.17 -2.10 1.38 162.72%
DY 3.18 3.45 3.21 4.00 3.91 3.03 2.68 12.04%
P/NAPS 1.57 1.45 1.26 1.02 1.08 1.01 1.11 25.92%

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