[ITRONIC] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -43.07%
YoY- -13.4%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 75,255 78,563 93,628 104,561 84,905 89,032 87,662 -2.50%
PBT -5,135 4,602 1,680 4,750 4,941 1,397 1,661 -
Tax -339 -1,070 -255 -2,319 -2,299 -2,123 -2,907 -30.08%
NP -5,474 3,532 1,425 2,431 2,642 -726 -1,246 27.94%
-
NP to SH -5,162 2,990 1,670 2,288 2,642 -726 -1,246 26.70%
-
Tax Rate - 23.25% 15.18% 48.82% 46.53% 151.97% 175.02% -
Total Cost 80,729 75,031 92,203 102,130 82,263 89,758 88,908 -1.59%
-
Net Worth 57,246 60,601 60,937 59,445 57,143 44,761 58,894 -0.47%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 2,697 2,709 2,711 2,265 2,249 1,800 -
Div Payout % - 90.20% 162.25% 118.51% 85.76% 0.00% 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 57,246 60,601 60,937 59,445 57,143 44,761 58,894 -0.47%
NOSH 93,846 90,450 93,750 91,666 91,138 44,761 45,037 13.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -7.27% 4.50% 1.52% 2.32% 3.11% -0.82% -1.42% -
ROE -9.02% 4.93% 2.74% 3.85% 4.62% -1.62% -2.12% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 80.19 86.86 99.87 114.07 93.16 198.90 194.64 -13.72%
EPS -5.50 3.31 1.78 2.50 2.90 -1.62 -2.77 12.09%
DPS 0.00 3.00 2.89 3.00 2.49 5.00 4.00 -
NAPS 0.61 0.67 0.65 0.6485 0.627 1.00 1.3077 -11.92%
Adjusted Per Share Value based on latest NOSH - 91,666
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.54 11.00 13.11 14.64 11.89 12.47 12.28 -2.51%
EPS -0.72 0.42 0.23 0.32 0.37 -0.10 -0.17 27.17%
DPS 0.00 0.38 0.38 0.38 0.32 0.32 0.25 -
NAPS 0.0802 0.0849 0.0853 0.0833 0.08 0.0627 0.0825 -0.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.63 0.56 0.42 0.50 0.58 1.44 1.47 -
P/RPS 0.79 0.64 0.42 0.44 0.62 0.72 0.76 0.64%
P/EPS -11.45 16.94 23.58 20.03 20.01 -88.78 -53.13 -22.55%
EY -8.73 5.90 4.24 4.99 5.00 -1.13 -1.88 29.13%
DY 0.00 5.36 6.88 6.00 4.29 3.47 2.72 -
P/NAPS 1.03 0.84 0.65 0.77 0.93 1.44 1.12 -1.38%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 30/11/07 29/11/06 29/11/05 26/11/04 21/11/03 04/12/02 -
Price 0.55 0.61 0.40 0.50 0.55 1.45 1.32 -
P/RPS 0.69 0.70 0.40 0.44 0.59 0.73 0.68 0.24%
P/EPS -10.00 18.45 22.46 20.03 18.97 -89.40 -47.71 -22.90%
EY -10.00 5.42 4.45 4.99 5.27 -1.12 -2.10 29.67%
DY 0.00 4.92 7.23 6.00 4.52 3.45 3.03 -
P/NAPS 0.90 0.91 0.62 0.77 0.88 1.45 1.01 -1.90%

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