[ITRONIC] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 677.82%
YoY- 159.85%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 80,395 112,869 82,738 86,485 94,320 80,953 89,218 -1.71%
PBT 2,460 4,624 4,316 7,548 -5,983 5,855 12,222 -23.43%
Tax -1,275 -1,314 -1,872 -3,353 -1,026 -3,223 -6,271 -23.30%
NP 1,185 3,310 2,444 4,195 -7,009 2,632 5,951 -23.57%
-
NP to SH 1,876 3,022 2,444 4,195 -7,009 2,038 5,951 -17.49%
-
Tax Rate 51.83% 28.42% 43.37% 44.42% - 55.05% 51.31% -
Total Cost 79,210 109,559 80,294 82,290 101,329 78,321 83,267 -0.82%
-
Net Worth 59,336 59,609 65,980 45,314 53,520 61,167 65,879 -1.72%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,697 2,709 2,711 2,265 2,249 - - -
Div Payout % 143.77% 89.66% 110.95% 54.01% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 59,336 59,609 65,980 45,314 53,520 61,167 65,879 -1.72%
NOSH 89,903 90,317 90,384 45,314 44,990 36,000 38,266 15.29%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.47% 2.93% 2.95% 4.85% -7.43% 3.25% 6.67% -
ROE 3.16% 5.07% 3.70% 9.26% -13.10% 3.33% 9.03% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 89.42 124.97 91.54 190.86 209.64 224.87 233.15 -14.75%
EPS 2.09 3.35 2.70 9.26 -15.58 5.66 15.55 -28.41%
DPS 3.00 3.00 3.00 5.00 5.00 0.00 0.00 -
NAPS 0.66 0.66 0.73 1.00 1.1896 1.6991 1.7216 -14.76%
Adjusted Per Share Value based on latest NOSH - 45,314
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.26 15.81 11.59 12.11 13.21 11.34 12.50 -1.72%
EPS 0.26 0.42 0.34 0.59 -0.98 0.29 0.83 -17.58%
DPS 0.38 0.38 0.38 0.32 0.32 0.00 0.00 -
NAPS 0.0831 0.0835 0.0924 0.0635 0.075 0.0857 0.0923 -1.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.40 0.50 0.58 1.49 1.29 2.16 2.10 -
P/RPS 0.45 0.40 0.63 0.78 0.62 0.96 0.90 -10.90%
P/EPS 19.17 14.94 21.45 16.09 -8.28 38.16 13.50 6.01%
EY 5.22 6.69 4.66 6.21 -12.08 2.62 7.41 -5.66%
DY 7.50 6.00 5.17 3.36 3.88 0.00 0.00 -
P/NAPS 0.61 0.76 0.79 1.49 1.08 1.27 1.22 -10.90%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 23/02/05 27/02/04 28/02/03 27/02/02 27/02/01 -
Price 0.44 0.54 0.53 1.57 1.28 2.24 2.92 -
P/RPS 0.49 0.43 0.58 0.82 0.61 1.00 1.25 -14.44%
P/EPS 21.09 16.14 19.60 16.96 -8.22 39.57 18.78 1.95%
EY 4.74 6.20 5.10 5.90 -12.17 2.53 5.33 -1.93%
DY 6.82 5.56 5.66 3.18 3.91 0.00 0.00 -
P/NAPS 0.67 0.82 0.73 1.57 1.08 1.32 1.70 -14.36%

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