[ITRONIC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 104.93%
YoY- 101.73%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 48,504 39,992 32,440 56,052 50,338 44,136 39,304 15.03%
PBT -5,928 -6,362 -8,708 579 -1,604 -1,150 200 -
Tax -60 -192 -56 -335 -360 -394 -852 -82.91%
NP -5,988 -6,554 -8,764 244 -1,964 -1,544 -652 337.96%
-
NP to SH -5,224 -5,800 -7,764 105 -2,130 -1,554 -636 306.57%
-
Tax Rate - - - 57.86% - - 426.00% -
Total Cost 54,492 46,546 41,204 55,808 52,302 45,680 39,956 22.95%
-
Net Worth 48,974 49,902 49,938 53,900 49,819 50,551 50,505 -2.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 48,974 49,902 49,938 53,900 49,819 50,551 50,505 -2.02%
NOSH 94,182 94,155 94,223 97,999 93,999 93,614 93,529 0.46%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -12.35% -16.39% -27.02% 0.44% -3.90% -3.50% -1.66% -
ROE -10.67% -11.62% -15.55% 0.19% -4.28% -3.07% -1.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.50 42.47 34.43 57.20 53.55 47.15 42.02 14.51%
EPS -5.55 -6.16 -8.24 0.11 -2.27 -1.66 -0.68 304.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.53 0.55 0.53 0.54 0.54 -2.48%
Adjusted Per Share Value based on latest NOSH - 94,222
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.79 5.60 4.54 7.85 7.05 6.18 5.50 15.06%
EPS -0.73 -0.81 -1.09 0.01 -0.30 -0.22 -0.09 303.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0686 0.0699 0.0699 0.0755 0.0698 0.0708 0.0707 -1.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.45 0.46 0.49 0.49 0.46 0.49 0.48 -
P/RPS 0.87 1.08 1.42 0.86 0.86 1.04 1.14 -16.47%
P/EPS -8.11 -7.47 -5.95 457.33 -20.29 -29.52 -70.59 -76.33%
EY -12.33 -13.39 -16.82 0.22 -4.93 -3.39 -1.42 321.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.92 0.89 0.87 0.91 0.89 -1.50%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 27/05/10 23/02/10 26/11/09 25/08/09 26/05/09 -
Price 0.55 0.45 0.55 0.60 0.48 0.46 0.49 -
P/RPS 1.07 1.06 1.60 1.05 0.90 0.98 1.17 -5.77%
P/EPS -9.92 -7.31 -6.67 560.00 -21.18 -27.71 -72.06 -73.30%
EY -10.08 -13.69 -14.98 0.18 -4.72 -3.61 -1.39 274.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.85 1.04 1.09 0.91 0.85 0.91 10.69%

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