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

Stock

[ITRONIC] INDUSTRONICS BHD

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

ITRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	73,426	111,212	92,431	77,855	97,342	85,868	89,482	-3.24%
YoY %	-33.98%	20.32%	18.72%	-20.02%	13.36%	-4.04%	-	-
Horiz. %	82.06%	124.28%	103.30%	87.01%	108.78%	95.96%	100.00%	-
PBT	3,041	3,301	6,581	4,771	-2,834	5,101	11,040	-19.32%
YoY %	-7.88%	-49.84%	37.94%	268.35%	-155.56%	-53.80%	-	-
Horiz. %	27.55%	29.90%	59.61%	43.22%	-25.67%	46.20%	100.00%	-
Tax	-1,321	-909	-2,359	-2,897	-1,705	-3,398	-5,345	-20.77%
YoY %	-45.32%	61.47%	18.57%	-69.91%	49.82%	36.43%	-	-
Horiz. %	24.71%	17.01%	44.13%	54.20%	31.90%	63.57%	100.00%	-
NP	1,720	2,392	4,222	1,874	-4,539	1,703	5,695	-18.08%
YoY %	-28.09%	-43.34%	125.29%	141.29%	-366.53%	-70.10%	-	-
Horiz. %	30.20%	42.00%	74.14%	32.91%	-79.70%	29.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,591	2,060	4,222	1,874	-4,539	1,703	5,101	-10.67%
YoY %	25.78%	-51.21%	125.29%	141.29%	-366.53%	-66.61%	-	-
Horiz. %	50.79%	40.38%	82.77%	36.74%	-88.98%	33.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.44%	27.54%	35.85%	60.72%	-	66.61%	48.41%	-
YoY %	57.73%	-23.18%	-40.96%	0.00%	-	37.60%	-	-
Horiz. %	89.73%	56.89%	74.05%	125.43%	-	137.60%	100.00%	-
Total Cost	71,706	108,820	88,209	75,981	101,881	84,165	83,787	-2.56%
YoY %	-34.11%	23.37%	16.09%	-25.42%	21.05%	0.45%	-	-
Horiz. %	85.58%	129.88%	105.28%	90.68%	121.60%	100.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	60,622	59,787	57,838	55,620	55,097	60,195	62,243	-0.43%
YoY %	1.40%	3.37%	3.99%	0.95%	-8.47%	-3.29%	-	-
Horiz. %	97.40%	96.05%	92.92%	89.36%	88.52%	96.71%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	2,697	2,709	2,711	2,265	2,249	1,800	-	-
YoY %	-0.44%	-0.07%	19.69%	0.71%	24.94%	0.00%	-	-
Horiz. %	149.83%	150.50%	150.61%	125.83%	124.94%	100.00%	-	-
Div Payout %	104.10%	131.53%	64.22%	120.90%	0.00%	105.70%	-	-
YoY %	-20.85%	104.81%	-46.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.49%	124.44%	60.76%	114.38%	0.00%	100.00%	-	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	60,622	59,787	57,838	55,620	55,097	60,195	62,243	-0.43%
YoY %	1.40%	3.37%	3.99%	0.95%	-8.47%	-3.29%	-	-
Horiz. %	97.40%	96.05%	92.92%	89.36%	88.52%	96.71%	100.00%	-
NOSH	90,481	90,000	90,727	45,348	45,058	45,097	36,000	16.59%
YoY %	0.53%	-0.80%	100.07%	0.64%	-0.09%	25.27%	-	-
Horiz. %	251.34%	250.00%	252.02%	125.97%	125.16%	125.27%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	2.34%	2.15%	4.57%	2.41%	-4.66%	1.98%	6.36%	-
YoY %	8.84%	-52.95%	89.63%	151.72%	-335.35%	-68.87%	-	-
Horiz. %	36.79%	33.81%	71.86%	37.89%	-73.27%	31.13%	100.00%	-
ROE	4.27%	3.45%	7.30%	3.37%	-8.24%	2.83%	8.20%	-
YoY %	23.77%	-52.74%	116.62%	140.90%	-391.17%	-65.49%	-	-
Horiz. %	52.07%	42.07%	89.02%	41.10%	-100.49%	34.51%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	81.15	123.57	101.88	171.68	216.03	190.41	248.56	-17.01%
YoY %	-34.33%	21.29%	-40.66%	-20.53%	13.46%	-23.39%	-	-
Horiz. %	32.65%	49.71%	40.99%	69.07%	86.91%	76.61%	100.00%	-
EPS	2.86	2.29	4.65	4.13	-10.07	3.78	14.17	-23.40%
YoY %	24.89%	-50.75%	12.59%	141.01%	-366.40%	-73.32%	-	-
Horiz. %	20.18%	16.16%	32.82%	29.15%	-71.07%	26.68%	100.00%	-
DPS	2.98	3.00	2.99	5.00	5.00	3.99	0.00	-
YoY %	-0.67%	0.33%	-40.20%	0.00%	25.31%	0.00%	-	-
Horiz. %	74.69%	75.19%	74.94%	125.31%	125.31%	100.00%	-	-
NAPS	0.67	0.6643	0.6375	1.2265	1.2228	1.3348	1.729	-14.60%
YoY %	0.86%	4.20%	-48.02%	0.30%	-8.39%	-22.80%	-	-
Horiz. %	38.75%	38.42%	36.87%	70.94%	70.72%	77.20%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 45,348
RPS	10.28	15.58	12.95	10.90	13.63	12.03	12.53	-3.24%
YoY %	-34.02%	20.31%	18.81%	-20.03%	13.30%	-3.99%	-	-
Horiz. %	82.04%	124.34%	103.35%	86.99%	108.78%	96.01%	100.00%	-
EPS	0.36	0.29	0.59	0.26	-0.64	0.24	0.71	-10.69%
YoY %	24.14%	-50.85%	126.92%	140.62%	-366.67%	-66.20%	-	-
Horiz. %	50.70%	40.85%	83.10%	36.62%	-90.14%	33.80%	100.00%	-
DPS	0.38	0.38	0.38	0.32	0.32	0.25	0.00	-
YoY %	0.00%	0.00%	18.75%	0.00%	28.00%	0.00%	-	-
Horiz. %	152.00%	152.00%	152.00%	128.00%	128.00%	100.00%	-	-
NAPS	0.0849	0.0837	0.081	0.0779	0.0772	0.0843	0.0872	-0.44%
YoY %	1.43%	3.33%	3.98%	0.91%	-8.42%	-3.33%	-	-
Horiz. %	97.36%	95.99%	92.89%	89.33%	88.53%	96.67%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	55.00%	-18.37%	-43.68%	74.00%	-48.45%	4.30%	-	-
Horiz. %	66.67%	43.01%	52.69%	93.55%	53.76%	104.30%	100.00%	-
P/EPS	17.46	21.84	10.74	36.06	-10.72	48.99	16.37	1.07%
YoY %	-20.05%	103.35%	-70.22%	436.38%	-121.88%	199.27%	-	-
Horiz. %	106.66%	133.41%	65.61%	220.28%	-65.49%	299.27%	100.00%	-
EY	5.73	4.58	9.31	2.77	-9.33	2.04	6.11	-1.06%
YoY %	25.11%	-50.81%	236.10%	129.69%	-557.35%	-66.61%	-	-
Horiz. %	93.78%	74.96%	152.37%	45.34%	-152.70%	33.39%	100.00%	-
DY	5.96	6.00	5.98	3.36	4.63	2.16	0.00	-
YoY %	-0.67%	0.33%	77.98%	-27.43%	114.35%	0.00%	-	-
Horiz. %	275.93%	277.78%	276.85%	155.56%	214.35%	100.00%	-	-
P/NAPS	0.75	0.75	0.78	1.21	0.88	1.39	1.34	-9.21%
YoY %	0.00%	-3.85%	-35.54%	37.50%	-36.69%	3.73%	-	-
Horiz. %	55.97%	55.97%	58.21%	90.30%	65.67%	103.73%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
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%
YoY %	64.10%	-7.14%	-44.74%	31.03%	-41.41%	11.24%	-	-
Horiz. %	71.91%	43.82%	47.19%	85.39%	65.17%	111.24%	100.00%	-
P/EPS	18.16	20.97	9.24	31.46	-12.41	49.78	15.60	2.56%
YoY %	-13.40%	126.95%	-70.63%	353.51%	-124.93%	219.10%	-	-
Horiz. %	116.41%	134.42%	59.23%	201.67%	-79.55%	319.10%	100.00%	-
EY	5.51	4.77	10.82	3.18	-8.06	2.01	6.41	-2.48%
YoY %	15.51%	-55.91%	240.25%	139.45%	-501.00%	-68.64%	-	-
Horiz. %	85.96%	74.41%	168.80%	49.61%	-125.74%	31.36%	100.00%	-
DY	5.73	6.25	6.95	3.85	4.00	2.12	0.00	-
YoY %	-8.32%	-10.07%	80.52%	-3.75%	88.68%	0.00%	-	-
Horiz. %	270.28%	294.81%	327.83%	181.60%	188.68%	100.00%	-	-
P/NAPS	0.78	0.72	0.67	1.06	1.02	1.41	1.28	-7.92%
YoY %	8.33%	7.46%	-36.79%	3.92%	-27.66%	10.16%	-	-
Horiz. %	60.94%	56.25%	52.34%	82.81%	79.69%	110.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos