[ITRONIC] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 35.96%
YoY- -166.18%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 43,661 53,606 51,496 50,678 45,217 40,844 43,624 0.05%
PBT -6,380 -2,772 -1,088 -1,881 -3,224 -3,508 -1,720 139.43%
Tax -20 -46 -336 505 614 -286 -240 -80.89%
NP -6,400 -2,818 -1,424 -1,376 -2,609 -3,794 -1,960 119.93%
-
NP to SH -6,744 -3,432 -2,028 -2,243 -3,502 -4,214 -2,012 123.80%
-
Tax Rate - - - - - - - -
Total Cost 50,061 56,424 52,920 52,054 47,826 44,638 45,584 6.43%
-
Net Worth 44,269 48,085 48,822 49,904 48,961 49,853 51,249 -9.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 44,269 48,085 48,822 49,904 48,961 49,853 51,249 -9.29%
NOSH 94,189 94,285 93,888 94,159 94,157 94,062 94,905 -0.50%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -14.66% -5.26% -2.77% -2.72% -5.77% -9.29% -4.49% -
ROE -15.23% -7.14% -4.15% -4.49% -7.15% -8.45% -3.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.35 56.85 54.85 53.82 48.02 43.42 45.97 0.54%
EPS -7.16 -3.64 -2.16 -2.38 -3.72 -4.48 -2.12 124.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.51 0.52 0.53 0.52 0.53 0.54 -8.83%
Adjusted Per Share Value based on latest NOSH - 93,902
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.12 7.51 7.21 7.10 6.33 5.72 6.11 0.10%
EPS -0.94 -0.48 -0.28 -0.31 -0.49 -0.59 -0.28 124.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.062 0.0673 0.0684 0.0699 0.0686 0.0698 0.0718 -9.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.625 0.615 0.595 0.30 0.64 0.43 0.34 -
P/RPS 1.35 1.08 1.08 0.56 1.33 0.99 0.74 49.24%
P/EPS -8.73 -16.90 -27.55 -12.59 -17.20 -9.60 -16.04 -33.31%
EY -11.46 -5.92 -3.63 -7.94 -5.81 -10.42 -6.24 49.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.21 1.14 0.57 1.23 0.81 0.63 64.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 23/07/13 22/05/13 27/02/13 27/11/12 28/08/12 23/05/12 -
Price 0.64 0.605 0.62 0.585 0.38 0.73 0.42 -
P/RPS 1.38 1.06 1.13 1.09 0.79 1.68 0.91 31.96%
P/EPS -8.94 -16.62 -28.70 -24.56 -10.22 -16.29 -19.81 -41.13%
EY -11.19 -6.02 -3.48 -4.07 -9.79 -6.14 -5.05 69.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.19 1.19 1.10 0.73 1.38 0.78 44.81%

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