[ITRONIC] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -79.58%
YoY- 3.04%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 59,364 43,817 43,118 27,652 53,305 48,504 39,992 30.03%
PBT 4,118 -389 -1,032 -7,620 -4,865 -5,928 -6,362 -
Tax -550 -644 -614 -276 -186 -60 -192 101.31%
NP 3,568 -1,033 -1,646 -7,896 -5,051 -5,988 -6,554 -
-
NP to SH 3,389 -925 -1,560 -7,528 -4,192 -5,224 -5,800 -
-
Tax Rate 13.36% - - - - - - -
Total Cost 55,796 44,850 44,764 35,548 58,356 54,492 46,546 12.80%
-
Net Worth 51,837 47,829 47,927 46,109 47,994 48,974 49,902 2.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 51,837 47,829 47,927 46,109 47,994 48,974 49,902 2.56%
NOSH 94,250 93,783 93,975 94,100 94,105 94,182 94,155 0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.01% -2.36% -3.82% -28.55% -9.48% -12.35% -16.39% -
ROE 6.54% -1.93% -3.25% -16.33% -8.73% -10.67% -11.62% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 62.99 46.72 45.88 29.39 56.64 51.50 42.47 29.96%
EPS 3.60 -0.99 -1.66 -8.00 -4.45 -5.55 -6.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.51 0.51 0.49 0.51 0.52 0.53 2.49%
Adjusted Per Share Value based on latest NOSH - 94,100
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.39 6.19 6.09 3.91 7.53 6.85 5.65 30.06%
EPS 0.48 -0.13 -0.22 -1.06 -0.59 -0.74 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.0676 0.0677 0.0652 0.0678 0.0692 0.0705 2.62%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.35 0.43 0.375 0.375 0.38 0.45 0.46 -
P/RPS 0.56 0.92 0.82 1.28 0.67 0.87 1.08 -35.38%
P/EPS 9.73 -43.58 -22.59 -4.69 -8.53 -8.11 -7.47 -
EY 10.27 -2.29 -4.43 -21.33 -11.72 -12.33 -13.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.84 0.74 0.77 0.75 0.87 0.87 -18.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 25/08/11 24/05/11 28/02/11 26/11/10 24/08/10 -
Price 0.35 0.41 0.36 0.42 0.38 0.55 0.45 -
P/RPS 0.56 0.88 0.78 1.43 0.67 1.07 1.06 -34.57%
P/EPS 9.73 -41.55 -21.69 -5.25 -8.53 -9.92 -7.31 -
EY 10.27 -2.41 -4.61 -19.05 -11.72 -10.08 -13.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.71 0.86 0.75 1.06 0.85 -17.19%

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