[ITRONIC] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -23.62%
YoY- 159.85%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 80,394 112,870 82,738 86,485 94,319 79,310 89,512 -1.77%
PBT 2,460 4,623 4,316 7,548 -5,984 5,735 11,706 -22.88%
Tax -1,276 -1,359 -1,872 -3,353 -1,025 -3,789 -6,583 -23.91%
NP 1,184 3,264 2,444 4,195 -7,009 1,946 5,123 -21.65%
-
NP to SH 1,875 3,022 2,444 4,195 -7,009 1,946 5,123 -15.41%
-
Tax Rate 51.87% 29.40% 43.37% 44.42% - 66.07% 56.24% -
Total Cost 79,210 109,606 80,294 82,290 101,328 77,364 84,389 -1.04%
-
Net Worth 59,489 59,943 66,387 56,250 53,422 61,117 65,876 -1.68%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,704 2,724 2,728 2,263 2,250 - - -
Div Payout % 144.22% 90.16% 111.63% 53.96% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 59,489 59,943 66,387 56,250 53,422 61,117 65,876 -1.68%
NOSH 90,135 90,823 90,941 45,271 45,006 35,970 38,264 15.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.47% 2.89% 2.95% 4.85% -7.43% 2.45% 5.72% -
ROE 3.15% 5.04% 3.68% 7.46% -13.12% 3.18% 7.78% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 89.19 124.27 90.98 191.03 209.57 220.49 233.93 -14.83%
EPS 2.08 3.33 2.69 4.63 -15.58 5.41 14.91 -27.97%
DPS 3.00 3.00 3.00 5.00 5.00 0.00 0.00 -
NAPS 0.66 0.66 0.73 1.2425 1.187 1.6991 1.7216 -14.76%
Adjusted Per Share Value based on latest NOSH - 45,314
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.26 15.81 11.59 12.11 13.21 11.11 12.54 -1.77%
EPS 0.26 0.42 0.34 0.59 -0.98 0.27 0.72 -15.60%
DPS 0.38 0.38 0.38 0.32 0.32 0.00 0.00 -
NAPS 0.0833 0.084 0.093 0.0788 0.0748 0.0856 0.0923 -1.69%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.40 0.50 0.58 1.49 1.29 2.16 2.10 -
P/RPS 0.45 0.40 0.64 0.78 0.62 0.98 0.90 -10.90%
P/EPS 19.23 15.03 21.58 16.08 -8.28 39.93 15.69 3.44%
EY 5.20 6.65 4.63 6.22 -12.07 2.50 6.38 -3.34%
DY 7.50 6.00 5.17 3.36 3.88 0.00 0.00 -
P/NAPS 0.61 0.76 0.79 1.20 1.09 1.27 1.22 -10.90%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 23/02/05 27/02/04 28/02/03 27/02/02 27/02/01 -
Price 0.44 0.54 0.53 1.57 1.28 2.24 2.92 -
P/RPS 0.49 0.43 0.58 0.82 0.61 1.02 1.25 -14.44%
P/EPS 21.15 16.23 19.72 16.94 -8.22 41.40 21.81 -0.51%
EY 4.73 6.16 5.07 5.90 -12.17 2.42 4.59 0.50%
DY 6.82 5.56 5.66 3.18 3.91 0.00 0.00 -
P/NAPS 0.67 0.82 0.73 1.26 1.08 1.32 1.70 -14.36%

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