[ITRONIC] YoY TTM Result on 31-Mar-2004 [#1]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -55.33%
YoY- 141.29%
Quarter Report
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 73,426 111,212 92,431 77,855 97,342 85,868 89,482 -3.24%
PBT 3,041 3,301 6,581 4,771 -2,834 5,101 11,040 -19.32%
Tax -1,321 -909 -2,359 -2,897 -1,705 -3,398 -5,345 -20.77%
NP 1,720 2,392 4,222 1,874 -4,539 1,703 5,695 -18.08%
-
NP to SH 2,591 2,060 4,222 1,874 -4,539 1,703 5,101 -10.67%
-
Tax Rate 43.44% 27.54% 35.85% 60.72% - 66.61% 48.41% -
Total Cost 71,706 108,820 88,209 75,981 101,881 84,165 83,787 -2.56%
-
Net Worth 60,622 59,787 57,838 55,620 55,097 60,195 62,243 -0.43%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,697 2,709 2,711 2,265 2,249 1,800 - -
Div Payout % 104.10% 131.53% 64.22% 120.90% 0.00% 105.70% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 60,622 59,787 57,838 55,620 55,097 60,195 62,243 -0.43%
NOSH 90,481 90,000 90,727 45,348 45,058 45,097 36,000 16.59%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.34% 2.15% 4.57% 2.41% -4.66% 1.98% 6.36% -
ROE 4.27% 3.45% 7.30% 3.37% -8.24% 2.83% 8.20% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 81.15 123.57 101.88 171.68 216.03 190.41 248.56 -17.01%
EPS 2.86 2.29 4.65 4.13 -10.07 3.78 14.17 -23.40%
DPS 2.98 3.00 2.99 5.00 5.00 3.99 0.00 -
NAPS 0.67 0.6643 0.6375 1.2265 1.2228 1.3348 1.729 -14.60%
Adjusted Per Share Value based on latest NOSH - 45,348
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.38 15.72 13.06 11.00 13.76 12.14 12.65 -3.24%
EPS 0.37 0.29 0.60 0.26 -0.64 0.24 0.72 -10.49%
DPS 0.38 0.38 0.38 0.32 0.32 0.25 0.00 -
NAPS 0.0857 0.0845 0.0817 0.0786 0.0779 0.0851 0.088 -0.44%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.50 0.50 0.50 1.49 1.08 1.85 2.32 -
P/RPS 0.62 0.40 0.49 0.87 0.50 0.97 0.93 -6.53%
P/EPS 17.46 21.84 10.74 36.06 -10.72 48.99 16.37 1.07%
EY 5.73 4.58 9.31 2.77 -9.33 2.04 6.11 -1.06%
DY 5.96 6.00 5.98 3.36 4.63 2.16 0.00 -
P/NAPS 0.75 0.75 0.78 1.21 0.88 1.39 1.34 -9.21%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 27/05/05 28/05/04 29/05/03 30/05/02 21/05/01 -
Price 0.52 0.48 0.43 1.30 1.25 1.88 2.21 -
P/RPS 0.64 0.39 0.42 0.76 0.58 0.99 0.89 -5.34%
P/EPS 18.16 20.97 9.24 31.46 -12.41 49.78 15.60 2.56%
EY 5.51 4.77 10.82 3.18 -8.06 2.01 6.41 -2.48%
DY 5.73 6.25 6.95 3.85 4.00 2.12 0.00 -
P/NAPS 0.78 0.72 0.67 1.06 1.02 1.41 1.28 -7.92%

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