[ITRONIC] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 121.99%
YoY- 265.88%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 22,119 23,776 14,083 22,713 19,691 14,776 14,512 7.27%
PBT 307 1,630 -635 2,142 -1,007 -253 929 -16.84%
Tax -227 -632 -145 -601 1,007 253 -673 -16.56%
NP 80 998 -780 1,541 0 0 256 -17.61%
-
NP to SH 36 998 -780 1,541 -929 -594 256 -27.87%
-
Tax Rate 73.94% 38.77% - 28.06% - - 72.44% -
Total Cost 22,039 22,778 14,863 21,172 19,691 14,776 14,256 7.52%
-
Net Worth 59,787 57,838 55,620 55,097 60,195 62,243 40,274 6.80%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 59,787 57,838 55,620 55,097 60,195 62,243 40,274 6.80%
NOSH 90,000 90,727 45,348 45,058 45,097 36,000 18,028 30.71%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.36% 4.20% -5.54% 6.78% 0.00% 0.00% 1.76% -
ROE 0.06% 1.73% -1.40% 2.80% -1.54% -0.95% 0.64% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 24.58 26.21 31.05 50.41 43.66 41.04 80.50 -17.93%
EPS 0.04 1.10 -1.72 3.42 -2.06 -1.65 1.42 -44.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6643 0.6375 1.2265 1.2228 1.3348 1.729 2.234 -18.29%
Adjusted Per Share Value based on latest NOSH - 45,058
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3.10 3.33 1.97 3.18 2.76 2.07 2.03 7.30%
EPS 0.01 0.14 -0.11 0.22 -0.13 -0.08 0.04 -20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.081 0.0779 0.0772 0.0843 0.0872 0.0564 6.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.50 0.50 1.49 1.08 1.85 2.32 9.10 -
P/RPS 2.03 1.91 4.80 2.14 4.24 5.65 11.30 -24.87%
P/EPS 1,250.00 45.45 -86.63 31.58 -89.81 -140.61 640.85 11.77%
EY 0.08 2.20 -1.15 3.17 -1.11 -0.71 0.16 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 1.21 0.88 1.39 1.34 4.07 -24.55%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 28/05/04 29/05/03 30/05/02 21/05/01 29/05/00 -
Price 0.48 0.43 1.30 1.25 1.88 2.21 5.05 -
P/RPS 1.95 1.64 4.19 2.48 4.31 5.38 6.27 -17.68%
P/EPS 1,200.00 39.09 -75.58 36.55 -91.26 -133.94 355.63 22.45%
EY 0.08 2.56 -1.32 2.74 -1.10 -0.75 0.28 -18.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 1.06 1.02 1.41 1.28 2.26 -17.35%

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