[ITRONIC] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -32.79%
YoY- -122.66%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 44,136 39,304 66,082 54,440 59,352 67,220 93,535 -39.41%
PBT -1,150 200 -6,286 -1,434 -1,502 2,920 1,013 -
Tax -394 -852 300 277 260 108 -1,463 -58.33%
NP -1,544 -652 -5,986 -1,157 -1,242 3,028 -450 127.65%
-
NP to SH -1,554 -636 -6,079 -656 -494 3,776 -1,608 -2.25%
-
Tax Rate - 426.00% - - - -3.70% 144.42% -
Total Cost 45,680 39,956 72,068 55,597 60,594 64,192 93,985 -38.20%
-
Net Worth 50,551 50,505 51,631 57,715 57,950 57,948 56,912 -7.60%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 50,551 50,505 51,631 57,715 57,950 57,948 56,912 -7.60%
NOSH 93,614 93,529 93,875 94,615 95,000 93,465 90,337 2.40%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -3.50% -1.66% -9.06% -2.13% -2.09% 4.50% -0.48% -
ROE -3.07% -1.26% -11.77% -1.14% -0.85% 6.52% -2.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.15 42.02 70.39 57.54 62.48 71.92 103.54 -40.83%
EPS -1.66 -0.68 -6.48 -0.69 -0.52 4.04 -1.78 -4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.55 0.61 0.61 0.62 0.63 -9.77%
Adjusted Per Share Value based on latest NOSH - 93,846
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.24 5.55 9.34 7.69 8.39 9.50 13.22 -39.40%
EPS -0.22 -0.09 -0.86 -0.09 -0.07 0.53 -0.23 -2.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0714 0.0714 0.073 0.0816 0.0819 0.0819 0.0804 -7.61%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.49 0.48 0.35 0.63 0.67 0.64 0.59 -
P/RPS 1.04 1.14 0.50 1.09 1.07 0.89 0.57 49.37%
P/EPS -29.52 -70.59 -5.40 -90.87 -128.85 15.84 -33.15 -7.44%
EY -3.39 -1.42 -18.50 -1.10 -0.78 6.31 -3.02 8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.64 1.03 1.10 1.03 0.94 -2.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 25/02/09 25/11/08 28/08/08 30/06/08 14/03/08 -
Price 0.46 0.49 0.48 0.55 0.68 0.67 0.65 -
P/RPS 0.98 1.17 0.68 0.96 1.09 0.93 0.63 34.28%
P/EPS -27.71 -72.06 -7.41 -79.33 -130.77 16.58 -36.52 -16.82%
EY -3.61 -1.39 -13.49 -1.26 -0.76 6.03 -2.74 20.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 0.87 0.90 1.11 1.08 1.03 -12.02%

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