[ITRONIC] YoY TTM 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- 72.52%
YoY- 41.73%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 93,628 104,561 84,905 89,032 87,662 96,213 89,218 0.80%
PBT 1,680 4,750 4,941 1,397 1,661 11,543 14,409 -30.09%
Tax -255 -2,319 -2,299 -2,123 -2,907 -5,635 -5,569 -40.17%
NP 1,425 2,431 2,642 -726 -1,246 5,908 8,840 -26.21%
-
NP to SH 1,670 2,288 2,642 -726 -1,246 5,314 8,840 -24.24%
-
Tax Rate 15.18% 48.82% 46.53% 151.97% 175.02% 48.82% 38.65% -
Total Cost 92,203 102,130 82,263 89,758 88,908 90,305 80,378 2.31%
-
Net Worth 60,937 59,445 57,143 44,761 58,894 36,122 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 2,709 2,711 2,265 2,249 1,800 - 900 20.15%
Div Payout % 162.25% 118.51% 85.76% 0.00% 0.00% - 10.18% -
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 44,761 58,894 36,122 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 1.52% 2.32% 3.11% -0.82% -1.42% 6.14% 9.91% -
ROE 2.74% 3.85% 4.62% -1.62% -2.12% 14.71% 18.45% -
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 99.87 114.07 93.16 198.90 194.64 266.35 316.61 -17.48%
EPS 1.78 2.50 2.90 -1.62 -2.77 14.71 31.37 -37.99%
DPS 2.89 3.00 2.49 5.00 4.00 0.00 3.19 -1.63%
NAPS 0.65 0.6485 0.627 1.00 1.3077 1.00 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 13.11 14.64 11.89 12.47 12.28 13.48 12.50 0.79%
EPS 0.23 0.32 0.37 -0.10 -0.17 0.74 1.24 -24.47%
DPS 0.38 0.38 0.32 0.32 0.25 0.00 0.13 19.56%
NAPS 0.0853 0.0833 0.08 0.0627 0.0825 0.0506 0.0671 4.07%
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 0.42 0.44 0.62 0.72 0.76 0.65 1.00 -13.45%
P/EPS 23.58 20.03 20.01 -88.78 -53.13 11.69 10.14 15.09%
EY 4.24 4.99 5.00 -1.13 -1.88 8.55 9.86 -13.11%
DY 6.88 6.00 4.29 3.47 2.72 0.00 1.00 37.89%
P/NAPS 0.65 0.77 0.93 1.44 1.12 1.72 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 0.40 0.44 0.59 0.73 0.68 0.79 0.90 -12.63%
P/EPS 22.46 20.03 18.97 -89.40 -47.71 14.27 9.09 16.26%
EY 4.45 4.99 5.27 -1.12 -2.10 7.01 11.01 -14.00%
DY 7.23 6.00 4.52 3.45 3.03 0.00 1.12 36.43%
P/NAPS 0.62 0.77 0.88 1.45 1.01 2.10 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