[ITRONIC] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -96.22%
YoY- 105.16%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 18,844 27,569 20,425 19,301 24,273 20,714 16,136 2.61%
PBT -13 721 2,452 613 -1,058 1,118 1,974 -
Tax -259 -603 -611 -519 -764 -764 -875 -18.35%
NP -272 118 1,841 94 -1,822 354 1,099 -
-
NP to SH 75 110 1,841 94 -1,822 354 1,099 -36.06%
-
Tax Rate - 83.63% 24.92% 84.67% - 68.34% 44.33% -
Total Cost 19,116 27,451 18,584 19,207 26,095 20,360 15,037 4.07%
-
Net Worth 60,937 59,445 57,143 55,661 58,894 62,856 47,905 4.08%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 60,937 59,445 57,143 55,661 58,894 62,856 47,905 4.08%
NOSH 93,750 91,666 91,138 44,761 45,037 36,122 28,179 22.17%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -1.44% 0.43% 9.01% 0.49% -7.51% 1.71% 6.81% -
ROE 0.12% 0.19% 3.22% 0.17% -3.09% 0.56% 2.29% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.10 30.08 22.41 43.12 53.90 57.34 57.26 -16.00%
EPS 0.08 0.12 2.02 0.21 -4.05 0.98 3.90 -47.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.6485 0.627 1.2435 1.3077 1.7401 1.70 -14.79%
Adjusted Per Share Value based on latest NOSH - 44,761
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.66 3.90 2.89 2.73 3.43 2.93 2.28 2.60%
EPS 0.01 0.02 0.26 0.01 -0.26 0.05 0.16 -36.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.084 0.0808 0.0787 0.0832 0.0888 0.0677 4.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.42 0.50 0.58 1.44 1.47 1.72 3.18 -
P/RPS 2.09 1.66 2.59 3.34 2.73 3.00 5.55 -15.01%
P/EPS 525.00 416.67 28.71 685.71 -36.34 175.51 81.54 36.37%
EY 0.19 0.24 3.48 0.15 -2.75 0.57 1.23 -26.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.93 1.16 1.12 0.99 1.87 -16.14%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 21/11/03 04/12/02 28/11/01 17/11/00 -
Price 0.40 0.50 0.55 1.45 1.32 2.10 2.85 -
P/RPS 1.99 1.66 2.45 3.36 2.45 3.66 4.98 -14.17%
P/EPS 500.00 416.67 27.23 690.48 -32.63 214.29 73.08 37.76%
EY 0.20 0.24 3.67 0.14 -3.06 0.47 1.37 -27.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.88 1.17 1.01 1.21 1.68 -15.30%

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