[ITRONIC] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
23-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -69.23%
YoY- 18.56%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,872 42,801 43,661 53,606 51,496 50,678 45,217 -52.38%
PBT -12,180 -6,408 -6,380 -2,772 -1,088 -1,881 -3,224 142.76%
Tax 0 944 -20 -46 -336 505 614 -
NP -12,180 -5,464 -6,400 -2,818 -1,424 -1,376 -2,609 179.59%
-
NP to SH -11,512 -4,344 -6,744 -3,432 -2,028 -2,243 -3,502 121.24%
-
Tax Rate - - - - - - - -
Total Cost 27,052 48,265 50,061 56,424 52,920 52,054 47,826 -31.62%
-
Net Worth 60,213 58,739 44,269 48,085 48,822 49,904 48,961 14.80%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 60,213 58,739 44,269 48,085 48,822 49,904 48,961 14.80%
NOSH 102,056 94,741 94,189 94,285 93,888 94,159 94,157 5.52%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -81.90% -12.77% -14.66% -5.26% -2.77% -2.72% -5.77% -
ROE -19.12% -7.40% -15.23% -7.14% -4.15% -4.49% -7.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.57 45.18 46.35 56.85 54.85 53.82 48.02 -54.87%
EPS -11.28 -4.56 -7.16 -3.64 -2.16 -2.38 -3.72 109.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.62 0.47 0.51 0.52 0.53 0.52 8.79%
Adjusted Per Share Value based on latest NOSH - 93,798
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.08 5.99 6.12 7.51 7.21 7.10 6.33 -52.41%
EPS -1.61 -0.61 -0.94 -0.48 -0.28 -0.31 -0.49 121.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.0823 0.062 0.0673 0.0684 0.0699 0.0686 14.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.68 0.635 0.625 0.615 0.595 0.30 0.64 -
P/RPS 4.67 1.41 1.35 1.08 1.08 0.56 1.33 131.19%
P/EPS -6.03 -13.85 -8.73 -16.90 -27.55 -12.59 -17.20 -50.31%
EY -16.59 -7.22 -11.46 -5.92 -3.63 -7.94 -5.81 101.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.02 1.33 1.21 1.14 0.57 1.23 -4.38%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 28/02/14 29/11/13 23/07/13 22/05/13 27/02/13 27/11/12 -
Price 0.305 0.635 0.64 0.605 0.62 0.585 0.38 -
P/RPS 2.09 1.41 1.38 1.06 1.13 1.09 0.79 91.39%
P/EPS -2.70 -13.85 -8.94 -16.62 -28.70 -24.56 -10.22 -58.86%
EY -36.98 -7.22 -11.19 -6.02 -3.48 -4.07 -9.79 142.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.02 1.36 1.19 1.19 1.10 0.73 -20.25%

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