[ITRONIC] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 135.95%
YoY- -37.7%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 80,188 82,630 108,286 79,188 81,294 88,345 79,009 0.24%
PBT 4,872 2,017 5,941 5,364 8,840 -1,000 4,465 1.46%
Tax -850 -1,126 -2,597 -1,942 -3,348 -1,885 -3,061 -19.22%
NP 4,021 890 3,344 3,421 5,492 -2,885 1,404 19.15%
-
NP to SH 2,894 1,409 3,213 3,421 5,492 -2,885 1,404 12.80%
-
Tax Rate 17.45% 55.83% 43.71% 36.20% 37.87% - 68.56% -
Total Cost 76,166 81,740 104,942 75,766 75,802 91,230 77,605 -0.31%
-
Net Worth 60,355 404,146 58,976 57,052 56,223 58,832 62,750 -0.64%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 60,355 404,146 58,976 57,052 56,223 58,832 62,750 -0.64%
NOSH 90,082 621,764 90,943 90,992 45,214 44,989 36,061 16.47%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.01% 1.08% 3.09% 4.32% 6.76% -3.27% 1.78% -
ROE 4.80% 0.35% 5.45% 6.00% 9.77% -4.90% 2.24% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 89.02 13.29 119.07 87.03 179.80 196.37 219.10 -13.93%
EPS 3.21 0.23 3.53 3.76 12.15 -6.41 3.89 -3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.6485 0.627 1.2435 1.3077 1.7401 -14.70%
Adjusted Per Share Value based on latest NOSH - 91,138
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.23 11.57 15.17 11.09 11.39 12.37 11.07 0.23%
EPS 0.41 0.20 0.45 0.48 0.77 -0.40 0.20 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.566 0.0826 0.0799 0.0787 0.0824 0.0879 -0.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.56 0.42 0.50 0.58 1.44 1.47 1.72 -
P/RPS 0.63 3.16 0.42 0.67 0.80 0.75 0.79 -3.69%
P/EPS 17.43 185.29 14.15 15.43 11.86 -22.92 44.18 -14.35%
EY 5.74 0.54 7.07 6.48 8.44 -4.36 2.26 16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.65 0.77 0.93 1.16 1.12 0.99 -2.70%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 29/11/05 26/11/04 21/11/03 04/12/02 28/11/01 -
Price 0.61 0.40 0.50 0.55 1.45 1.32 2.10 -
P/RPS 0.69 3.01 0.42 0.63 0.81 0.67 0.96 -5.35%
P/EPS 18.98 176.47 14.15 14.63 11.94 -20.58 53.94 -15.97%
EY 5.27 0.57 7.07 6.84 8.38 -4.86 1.85 19.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.62 0.77 0.88 1.17 1.01 1.21 -4.63%

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