[ITRONIC] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 72.75%
YoY- 125.29%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 112,869 104,561 97,417 92,431 82,738 84,905 83,781 21.91%
PBT 4,624 4,750 6,481 6,581 4,316 4,941 3,102 30.39%
Tax -1,314 -2,319 -2,327 -2,359 -1,872 -2,299 -2,207 -29.16%
NP 3,310 2,431 4,154 4,222 2,444 2,642 895 138.58%
-
NP to SH 3,022 2,288 4,019 4,222 2,444 2,642 895 124.56%
-
Tax Rate 28.42% 48.82% 35.90% 35.85% 43.37% 46.53% 71.15% -
Total Cost 109,559 102,130 93,263 88,209 80,294 82,263 82,886 20.38%
-
Net Worth 59,609 59,445 59,427 57,838 65,980 57,143 45,468 19.72%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,709 2,711 2,711 2,711 2,711 2,265 2,265 12.63%
Div Payout % 89.66% 118.51% 67.47% 64.22% 110.95% 85.76% 253.15% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 59,609 59,445 59,427 57,838 65,980 57,143 45,468 19.72%
NOSH 90,317 91,666 91,048 90,727 90,384 91,138 45,468 57.82%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.93% 2.32% 4.26% 4.57% 2.95% 3.11% 1.07% -
ROE 5.07% 3.85% 6.76% 7.30% 3.70% 4.62% 1.97% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 124.97 114.07 106.99 101.88 91.54 93.16 184.26 -22.75%
EPS 3.35 2.50 4.41 4.65 2.70 2.90 1.97 42.33%
DPS 3.00 3.00 3.00 2.99 3.00 2.49 5.00 -28.79%
NAPS 0.66 0.6485 0.6527 0.6375 0.73 0.627 1.00 -24.13%
Adjusted Per Share Value based on latest NOSH - 90,727
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.95 14.78 13.77 13.06 11.69 12.00 11.84 21.90%
EPS 0.43 0.32 0.57 0.60 0.35 0.37 0.13 121.51%
DPS 0.38 0.38 0.38 0.38 0.38 0.32 0.32 12.10%
NAPS 0.0842 0.084 0.084 0.0817 0.0932 0.0808 0.0643 19.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.50 0.47 0.50 0.58 0.58 1.28 -
P/RPS 0.40 0.44 0.44 0.49 0.63 0.62 0.69 -30.40%
P/EPS 14.94 20.03 10.65 10.74 21.45 20.01 65.03 -62.38%
EY 6.69 4.99 9.39 9.31 4.66 5.00 1.54 165.52%
DY 6.00 6.00 6.38 5.98 5.17 4.29 3.91 32.93%
P/NAPS 0.76 0.77 0.72 0.78 0.79 0.93 1.28 -29.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 27/05/05 23/02/05 26/11/04 27/08/04 -
Price 0.54 0.50 0.49 0.43 0.53 0.55 0.60 -
P/RPS 0.43 0.44 0.46 0.42 0.58 0.59 0.33 19.24%
P/EPS 16.14 20.03 11.10 9.24 19.60 18.97 30.48 -34.47%
EY 6.20 4.99 9.01 10.82 5.10 5.27 3.28 52.70%
DY 5.56 6.00 6.12 6.95 5.66 4.52 8.33 -23.56%
P/NAPS 0.82 0.77 0.75 0.67 0.73 0.88 0.60 23.08%

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