[ITRONIC] YoY Cumulative 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- 253.93%
YoY- -37.7%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 60,141 61,973 81,215 59,391 60,971 66,259 59,257 0.24%
PBT 3,654 1,513 4,456 4,023 6,630 -750 3,349 1.46%
Tax -638 -845 -1,948 -1,457 -2,511 -1,414 -2,296 -19.21%
NP 3,016 668 2,508 2,566 4,119 -2,164 1,053 19.16%
-
NP to SH 2,171 1,057 2,410 2,566 4,119 -2,164 1,053 12.81%
-
Tax Rate 17.46% 55.85% 43.72% 36.22% 37.87% - 68.56% -
Total Cost 57,125 61,305 78,707 56,825 56,852 68,423 58,204 -0.31%
-
Net Worth 60,355 404,147 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 60,355 404,147 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 3.60% 0.26% 4.09% 4.50% 7.33% -3.68% 1.68% -
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 66.76 9.97 89.30 65.27 134.85 147.28 164.32 -13.93%
EPS 2.41 0.17 2.65 2.82 9.11 -4.81 2.92 -3.14%
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 8.50 8.76 11.48 8.39 8.62 9.36 8.37 0.25%
EPS 0.31 0.15 0.34 0.36 0.58 -0.31 0.15 12.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.5712 0.0833 0.0806 0.0795 0.0831 0.0887 -0.64%
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 0.84 4.21 0.56 0.89 1.07 1.00 1.05 -3.64%
P/EPS 23.24 247.06 18.87 20.57 15.81 -30.56 58.90 -14.35%
EY 4.30 0.40 5.30 4.86 6.33 -3.27 1.70 16.71%
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 0.91 4.01 0.56 0.84 1.08 0.90 1.28 -5.52%
P/EPS 25.31 235.29 18.87 19.50 15.92 -27.44 71.92 -15.96%
EY 3.95 0.43 5.30 5.13 6.28 -3.64 1.39 19.00%
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