[ITRONIC] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 61.19%
YoY- 323.17%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 21,010 29,869 24,883 18,957 22,295 24,060 21,907 -0.69%
PBT 1,219 2,106 2,206 3,875 1,315 2,579 1,220 -0.01%
Tax -359 -669 -701 -1,391 -728 -1,219 -818 -12.81%
NP 860 1,437 1,505 2,484 587 1,360 402 13.50%
-
NP to SH 947 1,302 1,505 2,484 587 1,360 402 15.34%
-
Tax Rate 29.45% 31.77% 31.78% 35.90% 55.36% 47.27% 67.05% -
Total Cost 20,150 28,432 23,378 16,473 21,708 22,700 21,505 -1.07%
-
Net Worth 58,623 59,427 57,312 55,880 60,862 62,426 40,705 6.26%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 58,623 59,427 57,312 55,880 60,862 62,426 40,705 6.26%
NOSH 90,190 91,048 45,468 45,000 45,153 35,978 25,283 23.59%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.09% 4.81% 6.05% 13.10% 2.63% 5.65% 1.84% -
ROE 1.62% 2.19% 2.63% 4.45% 0.96% 2.18% 0.99% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.30 32.81 54.73 42.13 49.38 66.87 86.65 -19.65%
EPS 1.05 1.43 3.31 5.52 1.30 3.78 1.59 -6.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.6527 1.2605 1.2418 1.3479 1.7351 1.61 -14.02%
Adjusted Per Share Value based on latest NOSH - 45,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.94 4.18 3.49 2.66 3.12 3.37 3.07 -0.71%
EPS 0.13 0.18 0.21 0.35 0.08 0.19 0.06 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.0832 0.0803 0.0783 0.0852 0.0874 0.057 6.26%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.47 0.47 1.28 1.35 1.59 2.09 4.30 -
P/RPS 2.02 1.43 2.34 3.20 3.22 3.13 4.96 -13.89%
P/EPS 44.76 32.87 38.67 24.46 122.31 55.29 270.44 -25.89%
EY 2.23 3.04 2.59 4.09 0.82 1.81 0.37 34.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 1.02 1.09 1.18 1.20 2.67 -19.61%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 27/08/04 28/08/03 30/08/02 28/08/01 17/08/00 -
Price 0.40 0.49 0.60 1.56 1.49 2.05 4.30 -
P/RPS 1.72 1.49 1.10 3.70 3.02 3.07 4.96 -16.17%
P/EPS 38.10 34.27 18.13 28.26 114.62 54.23 270.44 -27.85%
EY 2.63 2.92 5.52 3.54 0.87 1.84 0.37 38.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.75 0.48 1.26 1.11 1.18 2.67 -21.59%

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