[ITRONIC] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -31.78%
YoY- 290.34%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 82,630 108,286 79,188 81,294 88,345 79,009 69,193 3.00%
PBT 2,017 5,941 5,364 8,840 -1,000 4,465 5,498 -15.38%
Tax -1,126 -2,597 -1,942 -3,348 -1,885 -3,061 -3,178 -15.87%
NP 890 3,344 3,421 5,492 -2,885 1,404 2,320 -14.75%
-
NP to SH 1,409 3,213 3,421 5,492 -2,885 1,404 2,320 -7.97%
-
Tax Rate 55.83% 43.71% 36.20% 37.87% - 68.56% 57.80% -
Total Cost 81,740 104,942 75,766 75,802 91,230 77,605 66,873 3.40%
-
Net Worth 404,146 58,976 57,052 56,223 58,832 62,750 47,941 42.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 404,146 58,976 57,052 56,223 58,832 62,750 47,941 42.63%
NOSH 621,764 90,943 90,992 45,214 44,989 36,061 28,200 67.41%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.08% 3.09% 4.32% 6.76% -3.27% 1.78% 3.35% -
ROE 0.35% 5.45% 6.00% 9.77% -4.90% 2.24% 4.84% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.29 119.07 87.03 179.80 196.37 219.10 245.36 -38.47%
EPS 0.23 3.53 3.76 12.15 -6.41 3.89 8.23 -44.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.6485 0.627 1.2435 1.3077 1.7401 1.70 -14.79%
Adjusted Per Share Value based on latest NOSH - 44,761
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.57 15.17 11.09 11.39 12.37 11.07 9.69 2.99%
EPS 0.20 0.45 0.48 0.77 -0.40 0.20 0.32 -7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.566 0.0826 0.0799 0.0787 0.0824 0.0879 0.0671 42.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.42 0.50 0.58 1.44 1.47 1.72 3.18 -
P/RPS 3.16 0.42 0.67 0.80 0.75 0.79 1.30 15.94%
P/EPS 185.29 14.15 15.43 11.86 -22.92 44.18 38.65 29.83%
EY 0.54 7.07 6.48 8.44 -4.36 2.26 2.59 -22.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.93 1.16 1.12 0.99 1.87 -16.14%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 21/11/03 04/12/02 28/11/01 17/11/00 -
Price 0.40 0.50 0.55 1.45 1.32 2.10 2.85 -
P/RPS 3.01 0.42 0.63 0.81 0.67 0.96 1.16 17.21%
P/EPS 176.47 14.15 14.63 11.94 -20.58 53.94 34.64 31.15%
EY 0.57 7.07 6.84 8.38 -4.86 1.85 2.89 -23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.88 1.17 1.01 1.21 1.68 -15.30%

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