[ITRONIC] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -96.5%
YoY- -92.54%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,876 14,872 42,801 43,661 53,606 51,496 50,678 -46.51%
PBT -13,010 -12,180 -6,408 -6,380 -2,772 -1,088 -1,881 264.30%
Tax 0 0 944 -20 -46 -336 505 -
NP -13,010 -12,180 -5,464 -6,400 -2,818 -1,424 -1,376 348.97%
-
NP to SH -12,550 -11,512 -4,344 -6,744 -3,432 -2,028 -2,243 216.16%
-
Tax Rate - - - - - - - -
Total Cost 32,886 27,052 48,265 50,061 56,424 52,920 52,054 -26.43%
-
Net Worth 54,128 60,213 58,739 44,269 48,085 48,822 49,904 5.58%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 54,128 60,213 58,739 44,269 48,085 48,822 49,904 5.58%
NOSH 102,762 102,056 94,741 94,189 94,285 93,888 94,159 6.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -65.46% -81.90% -12.77% -14.66% -5.26% -2.77% -2.72% -
ROE -23.19% -19.12% -7.40% -15.23% -7.14% -4.15% -4.49% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.46 14.57 45.18 46.35 56.85 54.85 53.82 -49.34%
EPS -12.28 -11.28 -4.56 -7.16 -3.64 -2.16 -2.38 199.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.59 0.62 0.47 0.51 0.52 0.53 0.00%
Adjusted Per Share Value based on latest NOSH - 94,140
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.78 2.08 5.99 6.12 7.51 7.21 7.10 -46.57%
EPS -1.76 -1.61 -0.61 -0.94 -0.48 -0.28 -0.31 219.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0843 0.0823 0.062 0.0673 0.0684 0.0699 5.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.265 0.68 0.635 0.625 0.615 0.595 0.30 -
P/RPS 1.36 4.67 1.41 1.35 1.08 1.08 0.56 80.96%
P/EPS -2.16 -6.03 -13.85 -8.73 -16.90 -27.55 -12.59 -69.22%
EY -46.37 -16.59 -7.22 -11.46 -5.92 -3.63 -7.94 225.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.15 1.02 1.33 1.21 1.14 0.57 -8.38%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 20/05/14 28/02/14 29/11/13 23/07/13 22/05/13 27/02/13 -
Price 0.265 0.305 0.635 0.64 0.605 0.62 0.585 -
P/RPS 1.36 2.09 1.41 1.38 1.06 1.13 1.09 15.94%
P/EPS -2.16 -2.70 -13.85 -8.94 -16.62 -28.70 -24.56 -80.31%
EY -46.37 -36.98 -7.22 -11.19 -6.02 -3.48 -4.07 408.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 1.02 1.36 1.19 1.19 1.10 -40.96%

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