[ITRONIC] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 30.6%
YoY- 1276.9%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 86,258 107,292 77,932 83,340 83,972 77,674 72,838 2.85%
PBT 3,052 7,470 3,142 12,034 616 4,654 4,298 -5.54%
Tax -1,172 -2,690 -1,692 -3,984 -616 -3,122 -3,020 -14.58%
NP 1,880 4,780 1,450 8,050 0 1,532 1,278 6.64%
-
NP to SH 1,966 4,600 1,450 8,050 -684 1,532 1,278 7.43%
-
Tax Rate 38.40% 36.01% 53.85% 33.11% 100.00% 67.08% 70.27% -
Total Cost 84,378 102,512 76,482 75,290 83,972 76,142 71,560 2.78%
-
Net Worth 58,619 59,336 57,475 55,908 60,655 62,398 40,503 6.35%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 58,619 59,336 57,475 55,908 60,655 62,398 40,503 6.35%
NOSH 90,183 90,909 45,597 45,022 45,000 35,962 25,157 23.69%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.18% 4.46% 1.86% 9.66% 0.00% 1.97% 1.75% -
ROE 3.35% 7.75% 2.52% 14.40% -1.13% 2.46% 3.16% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 95.65 118.02 170.91 185.11 186.60 215.99 289.53 -16.84%
EPS 2.18 5.06 3.18 17.88 -1.52 4.26 5.08 -13.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.6527 1.2605 1.2418 1.3479 1.7351 1.61 -14.02%
Adjusted Per Share Value based on latest NOSH - 45,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.08 15.03 10.91 11.67 11.76 10.88 10.20 2.85%
EPS 0.28 0.64 0.20 1.13 -0.10 0.21 0.18 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.0831 0.0805 0.0783 0.085 0.0874 0.0567 6.36%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.47 0.47 1.28 1.35 1.59 2.09 4.30 -
P/RPS 0.49 0.40 0.75 0.73 0.85 0.97 1.49 -16.91%
P/EPS 21.56 9.29 40.25 7.55 -104.61 49.06 84.65 -20.37%
EY 4.64 10.77 2.48 13.24 -0.96 2.04 1.18 25.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 1.02 1.09 1.18 1.20 2.67 -19.61%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 27/08/04 28/08/03 30/08/02 28/08/01 17/08/00 -
Price 0.40 0.49 0.60 1.56 1.49 2.05 4.30 -
P/RPS 0.42 0.42 0.35 0.84 0.80 0.95 1.49 -19.01%
P/EPS 18.35 9.68 18.87 8.72 -98.03 48.12 84.65 -22.48%
EY 5.45 10.33 5.30 11.46 -1.02 2.08 1.18 29.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.75 0.48 1.26 1.11 1.18 2.67 -21.59%

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