[ITRONIC] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -109.44%
YoY- -170.13%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 51,496 50,678 45,217 40,844 43,624 59,364 43,817 11.35%
PBT -1,088 -1,881 -3,224 -3,508 -1,720 4,118 -389 98.38%
Tax -336 505 614 -286 -240 -550 -644 -35.16%
NP -1,424 -1,376 -2,609 -3,794 -1,960 3,568 -1,033 23.83%
-
NP to SH -2,028 -2,243 -3,502 -4,214 -2,012 3,389 -925 68.68%
-
Tax Rate - - - - - 13.36% - -
Total Cost 52,920 52,054 47,826 44,638 45,584 55,796 44,850 11.65%
-
Net Worth 48,822 49,904 48,961 49,853 51,249 51,837 47,829 1.37%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 48,822 49,904 48,961 49,853 51,249 51,837 47,829 1.37%
NOSH 93,888 94,159 94,157 94,062 94,905 94,250 93,783 0.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.77% -2.72% -5.77% -9.29% -4.49% 6.01% -2.36% -
ROE -4.15% -4.49% -7.15% -8.45% -3.93% 6.54% -1.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 54.85 53.82 48.02 43.42 45.97 62.99 46.72 11.27%
EPS -2.16 -2.38 -3.72 -4.48 -2.12 3.60 -0.99 68.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.52 0.53 0.54 0.55 0.51 1.30%
Adjusted Per Share Value based on latest NOSH - 94,352
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.21 7.10 6.33 5.72 6.11 8.31 6.14 11.29%
EPS -0.28 -0.31 -0.49 -0.59 -0.28 0.47 -0.13 66.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.0699 0.0686 0.0698 0.0718 0.0726 0.067 1.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.595 0.30 0.64 0.43 0.34 0.35 0.43 -
P/RPS 1.08 0.56 1.33 0.99 0.74 0.56 0.92 11.27%
P/EPS -27.55 -12.59 -17.20 -9.60 -16.04 9.73 -43.58 -26.32%
EY -3.63 -7.94 -5.81 -10.42 -6.24 10.27 -2.29 35.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.57 1.23 0.81 0.63 0.64 0.84 22.55%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 27/11/12 28/08/12 23/05/12 28/02/12 22/11/11 -
Price 0.62 0.585 0.38 0.73 0.42 0.35 0.41 -
P/RPS 1.13 1.09 0.79 1.68 0.91 0.56 0.88 18.12%
P/EPS -28.70 -24.56 -10.22 -16.29 -19.81 9.73 -41.55 -21.84%
EY -3.48 -4.07 -9.79 -6.14 -5.05 10.27 -2.41 27.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.10 0.73 1.38 0.78 0.64 0.80 30.27%

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