[ITRONIC] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 35.24%
YoY- -366.53%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 111,212 92,431 77,855 97,342 85,868 89,482 77,516 6.19%
PBT 3,301 6,581 4,771 -2,834 5,101 11,040 13,933 -21.32%
Tax -909 -2,359 -2,897 -1,705 -3,398 -5,345 -4,401 -23.10%
NP 2,392 4,222 1,874 -4,539 1,703 5,695 9,532 -20.57%
-
NP to SH 2,060 4,222 1,874 -4,539 1,703 5,101 9,532 -22.52%
-
Tax Rate 27.54% 35.85% 60.72% - 66.61% 48.41% 31.59% -
Total Cost 108,820 88,209 75,981 101,881 84,165 83,787 67,984 8.15%
-
Net Worth 59,787 57,838 55,620 55,097 60,195 62,243 36,056 8.78%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 2,709 2,711 2,265 2,249 1,800 - - -
Div Payout % 131.53% 64.22% 120.90% 0.00% 105.70% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 59,787 57,838 55,620 55,097 60,195 62,243 36,056 8.78%
NOSH 90,000 90,727 45,348 45,058 45,097 36,000 18,028 30.71%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.15% 4.57% 2.41% -4.66% 1.98% 6.36% 12.30% -
ROE 3.45% 7.30% 3.37% -8.24% 2.83% 8.20% 26.44% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 123.57 101.88 171.68 216.03 190.41 248.56 429.97 -18.75%
EPS 2.29 4.65 4.13 -10.07 3.78 14.17 52.87 -40.72%
DPS 3.00 2.99 5.00 5.00 3.99 0.00 0.00 -
NAPS 0.6643 0.6375 1.2265 1.2228 1.3348 1.729 2.00 -16.77%
Adjusted Per Share Value based on latest NOSH - 45,058
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 15.58 12.95 10.90 13.63 12.03 12.53 10.86 6.19%
EPS 0.29 0.59 0.26 -0.64 0.24 0.71 1.34 -22.50%
DPS 0.38 0.38 0.32 0.32 0.25 0.00 0.00 -
NAPS 0.0837 0.081 0.0779 0.0772 0.0843 0.0872 0.0505 8.78%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.50 0.50 1.49 1.08 1.85 2.32 9.10 -
P/RPS 0.40 0.49 0.87 0.50 0.97 0.93 2.12 -24.25%
P/EPS 21.84 10.74 36.06 -10.72 48.99 16.37 17.21 4.04%
EY 4.58 9.31 2.77 -9.33 2.04 6.11 5.81 -3.88%
DY 6.00 5.98 3.36 4.63 2.16 0.00 0.00 -
P/NAPS 0.75 0.78 1.21 0.88 1.39 1.34 4.55 -25.94%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 28/05/04 29/05/03 30/05/02 21/05/01 - -
Price 0.48 0.43 1.30 1.25 1.88 2.21 0.00 -
P/RPS 0.39 0.42 0.76 0.58 0.99 0.89 0.00 -
P/EPS 20.97 9.24 31.46 -12.41 49.78 15.60 0.00 -
EY 4.77 10.82 3.18 -8.06 2.01 6.41 0.00 -
DY 6.25 6.95 3.85 4.00 2.12 0.00 0.00 -
P/NAPS 0.72 0.67 1.06 1.02 1.41 1.28 0.00 -

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
Post a Comment