[ITRONIC] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[ITRONIC] INDUSTRONICS BHD

Announcement Date

30-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 2530.56%

YoY- -27.27%

Quarter Report

ITRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	12,242	12,870	26,001	21,010	29,869	24,883	18,957	-7.02%
YoY %	-4.88%	-50.50%	23.76%	-29.66%	20.04%	31.26%	-	-
Horiz. %	64.58%	67.89%	137.16%	110.83%	157.56%	131.26%	100.00%	-
PBT	-625	-1,482	716	1,219	2,106	2,206	3,875	-
YoY %	57.83%	-306.98%	-41.26%	-42.12%	-4.53%	-43.07%	-	-
Horiz. %	-16.13%	-38.25%	18.48%	31.46%	54.35%	56.93%	100.00%	-
Tax	16	104	-41	-359	-669	-701	-1,391	-
YoY %	-84.62%	353.66%	88.58%	46.34%	4.56%	49.60%	-	-
Horiz. %	-1.15%	-7.48%	2.95%	25.81%	48.09%	50.40%	100.00%	-
NP	-609	-1,378	675	860	1,437	1,505	2,484	-
YoY %	55.81%	-304.15%	-21.51%	-40.15%	-4.52%	-39.41%	-	-
Horiz. %	-24.52%	-55.48%	27.17%	34.62%	57.85%	60.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-618	-1,191	417	947	1,302	1,505	2,484	-
YoY %	48.11%	-385.61%	-55.97%	-27.27%	-13.49%	-39.41%	-	-
Horiz. %	-24.88%	-47.95%	16.79%	38.12%	52.42%	60.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	5.73%	29.45%	31.77%	31.78%	35.90%	-
YoY %	-	-	-80.54%	-7.30%	-0.03%	-11.48%	-	-
Horiz. %	-	-	15.96%	82.03%	88.50%	88.52%	100.00%	-
Total Cost	12,851	14,248	25,326	20,150	28,432	23,378	16,473	-4.05%
YoY %	-9.80%	-43.74%	25.69%	-29.13%	21.62%	41.92%	-	-
Horiz. %	78.01%	86.49%	153.74%	122.32%	172.60%	141.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,563	57,205	61,643	58,623	59,427	57,312	55,880	-1.65%
YoY %	-11.61%	-7.20%	5.15%	-1.35%	3.69%	2.56%	-	-
Horiz. %	90.48%	102.37%	110.31%	104.91%	106.35%	102.56%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	50,563	57,205	61,643	58,623	59,427	57,312	55,880	-1.65%
YoY %	-11.61%	-7.20%	5.15%	-1.35%	3.69%	2.56%	-	-
Horiz. %	90.48%	102.37%	110.31%	104.91%	106.35%	102.56%	100.00%	-
NOSH	93,636	93,779	90,652	90,190	91,048	45,468	45,000	12.97%
YoY %	-0.15%	3.45%	0.51%	-0.94%	100.25%	1.04%	-	-
Horiz. %	208.08%	208.40%	201.45%	200.42%	202.33%	101.04%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-4.97%	-10.71%	2.60%	4.09%	4.81%	6.05%	13.10%	-
YoY %	53.59%	-511.92%	-36.43%	-14.97%	-20.50%	-53.82%	-	-
Horiz. %	-37.94%	-81.76%	19.85%	31.22%	36.72%	46.18%	100.00%	-
ROE	-1.22%	-2.08%	0.68%	1.62%	2.19%	2.63%	4.45%	-
YoY %	41.35%	-405.88%	-58.02%	-26.03%	-16.73%	-40.90%	-	-
Horiz. %	-27.42%	-46.74%	15.28%	36.40%	49.21%	59.10%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	13.07	13.72	28.68	23.30	32.81	54.73	42.13	-17.70%
YoY %	-4.74%	-52.16%	23.09%	-28.99%	-40.05%	29.91%	-	-
Horiz. %	31.02%	32.57%	68.08%	55.31%	77.88%	129.91%	100.00%	-
EPS	-0.66	-1.27	0.46	1.05	1.43	3.31	5.52	-
YoY %	48.03%	-376.09%	-56.19%	-26.57%	-56.80%	-40.04%	-	-
Horiz. %	-11.96%	-23.01%	8.33%	19.02%	25.91%	59.96%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.54	0.61	0.68	0.65	0.6527	1.2605	1.2418	-12.94%
YoY %	-11.48%	-10.29%	4.62%	-0.41%	-48.22%	1.51%	-	-
Horiz. %	43.49%	49.12%	54.76%	52.34%	52.56%	101.51%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 90,190
RPS	1.73	1.82	3.67	2.97	4.22	3.52	2.68	-7.02%
YoY %	-4.95%	-50.41%	23.57%	-29.62%	19.89%	31.34%	-	-
Horiz. %	64.55%	67.91%	136.94%	110.82%	157.46%	131.34%	100.00%	-
EPS	-0.09	-0.17	0.06	0.13	0.18	0.21	0.35	-
YoY %	47.06%	-383.33%	-53.85%	-27.78%	-14.29%	-40.00%	-	-
Horiz. %	-25.71%	-48.57%	17.14%	37.14%	51.43%	60.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0715	0.0808	0.0871	0.0829	0.084	0.081	0.079	-1.64%
YoY %	-11.51%	-7.23%	5.07%	-1.31%	3.70%	2.53%	-	-
Horiz. %	90.51%	102.28%	110.25%	104.94%	106.33%	102.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.49	0.67	0.57	0.47	0.47	1.28	1.35	-
P/RPS	3.75	4.88	1.99	2.02	1.43	2.34	3.20	2.67%
YoY %	-23.16%	145.23%	-1.49%	41.26%	-38.89%	-26.88%	-	-
Horiz. %	117.19%	152.50%	62.19%	63.12%	44.69%	73.12%	100.00%	-
P/EPS	-74.24	-52.76	123.91	44.76	32.87	38.67	24.46	-
YoY %	-40.71%	-142.58%	176.83%	36.17%	-15.00%	58.09%	-	-
Horiz. %	-303.52%	-215.70%	506.58%	182.99%	134.38%	158.09%	100.00%	-
EY	-1.35	-1.90	0.81	2.23	3.04	2.59	4.09	-
YoY %	28.95%	-334.57%	-63.68%	-26.64%	17.37%	-36.67%	-	-
Horiz. %	-33.01%	-46.45%	19.80%	54.52%	74.33%	63.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.91	1.10	0.84	0.72	0.72	1.02	1.09	-2.96%
YoY %	-17.27%	30.95%	16.67%	0.00%	-29.41%	-6.42%	-	-
Horiz. %	83.49%	100.92%	77.06%	66.06%	66.06%	93.58%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	28/08/08	28/08/07	30/08/06	29/08/05	27/08/04	28/08/03	-
Price	0.46	0.68	0.51	0.40	0.49	0.60	1.56	-
P/RPS	3.52	4.95	1.78	1.72	1.49	1.10	3.70	-0.82%
YoY %	-28.89%	178.09%	3.49%	15.44%	35.45%	-70.27%	-	-
Horiz. %	95.14%	133.78%	48.11%	46.49%	40.27%	29.73%	100.00%	-
P/EPS	-69.70	-53.54	110.87	38.10	34.27	18.13	28.26	-
YoY %	-30.18%	-148.29%	191.00%	11.18%	89.02%	-35.85%	-	-
Horiz. %	-246.64%	-189.46%	392.32%	134.82%	121.27%	64.15%	100.00%	-
EY	-1.43	-1.87	0.90	2.63	2.92	5.52	3.54	-
YoY %	23.53%	-307.78%	-65.78%	-9.93%	-47.10%	55.93%	-	-
Horiz. %	-40.40%	-52.82%	25.42%	74.29%	82.49%	155.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.85	1.11	0.75	0.62	0.75	0.48	1.26	-6.34%
YoY %	-23.42%	48.00%	20.97%	-17.33%	56.25%	-61.90%	-	-
Horiz. %	67.46%	88.10%	59.52%	49.21%	59.52%	38.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos