[ITRONIC] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.75%
YoY- -41.74%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 93,535 80,394 112,870 82,738 86,485 94,319 79,310 2.78%
PBT 1,013 2,460 4,623 4,316 7,548 -5,984 5,735 -25.08%
Tax -1,463 -1,276 -1,359 -1,872 -3,353 -1,025 -3,789 -14.66%
NP -450 1,184 3,264 2,444 4,195 -7,009 1,946 -
-
NP to SH -1,608 1,875 3,022 2,444 4,195 -7,009 1,946 -
-
Tax Rate 144.42% 51.87% 29.40% 43.37% 44.42% - 66.07% -
Total Cost 93,985 79,210 109,606 80,294 82,290 101,328 77,364 3.29%
-
Net Worth 56,912 59,489 59,943 66,387 56,250 53,422 61,117 -1.18%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 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
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 56,912 59,489 59,943 66,387 56,250 53,422 61,117 -1.18%
NOSH 90,337 90,135 90,823 90,941 45,271 45,006 35,970 16.57%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -0.48% 1.47% 2.89% 2.95% 4.85% -7.43% 2.45% -
ROE -2.83% 3.15% 5.04% 3.68% 7.46% -13.12% 3.18% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 103.54 89.19 124.27 90.98 191.03 209.57 220.49 -11.83%
EPS -1.78 2.08 3.33 2.69 4.63 -15.58 5.41 -
DPS 0.00 3.00 3.00 3.00 5.00 5.00 0.00 -
NAPS 0.63 0.66 0.66 0.73 1.2425 1.187 1.6991 -15.23%
Adjusted Per Share Value based on latest NOSH - 90,384
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 13.10 11.26 15.81 11.59 12.11 13.21 11.11 2.78%
EPS -0.23 0.26 0.42 0.34 0.59 -0.98 0.27 -
DPS 0.00 0.38 0.38 0.38 0.32 0.32 0.00 -
NAPS 0.0797 0.0833 0.084 0.093 0.0788 0.0748 0.0856 -1.18%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.59 0.40 0.50 0.58 1.49 1.29 2.16 -
P/RPS 0.57 0.45 0.40 0.64 0.78 0.62 0.98 -8.63%
P/EPS -33.15 19.23 15.03 21.58 16.08 -8.28 39.93 -
EY -3.02 5.20 6.65 4.63 6.22 -12.07 2.50 -
DY 0.00 7.50 6.00 5.17 3.36 3.88 0.00 -
P/NAPS 0.94 0.61 0.76 0.79 1.20 1.09 1.27 -4.88%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 14/03/08 28/02/07 28/02/06 23/02/05 27/02/04 28/02/03 27/02/02 -
Price 0.65 0.44 0.54 0.53 1.57 1.28 2.24 -
P/RPS 0.63 0.49 0.43 0.58 0.82 0.61 1.02 -7.71%
P/EPS -36.52 21.15 16.23 19.72 16.94 -8.22 41.40 -
EY -2.74 4.73 6.16 5.07 5.90 -12.17 2.42 -
DY 0.00 6.82 5.56 5.66 3.18 3.91 0.00 -
P/NAPS 1.03 0.67 0.82 0.73 1.26 1.08 1.32 -4.04%

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