[ITRONIC] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -165.01%
YoY- -467.65%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 16,271 18,589 19,876 14,872 42,801 43,661 53,606 -54.73%
PBT -18,500 -14,324 -13,010 -12,180 -6,408 -6,380 -2,772 253.25%
Tax -876 0 0 0 944 -20 -46 609.30%
NP -19,376 -14,324 -13,010 -12,180 -5,464 -6,400 -2,818 260.32%
-
NP to SH -17,729 -13,706 -12,550 -11,512 -4,344 -6,744 -3,432 197.93%
-
Tax Rate - - - - - - - -
Total Cost 35,647 32,913 32,886 27,052 48,265 50,061 56,424 -26.31%
-
Net Worth 43,071 50,215 54,128 60,213 58,739 44,269 48,085 -7.05%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 43,071 50,215 54,128 60,213 58,739 44,269 48,085 -7.05%
NOSH 102,762 102,762 102,762 102,056 94,741 94,189 94,285 5.89%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -119.08% -77.05% -65.46% -81.90% -12.77% -14.66% -5.26% -
ROE -41.16% -27.30% -23.19% -19.12% -7.40% -15.23% -7.14% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.87 18.14 19.46 14.57 45.18 46.35 56.85 -57.18%
EPS -17.29 -13.37 -12.28 -11.28 -4.56 -7.16 -3.64 181.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.49 0.53 0.59 0.62 0.47 0.51 -12.10%
Adjusted Per Share Value based on latest NOSH - 102,056
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.28 2.60 2.78 2.08 5.99 6.12 7.51 -54.73%
EPS -2.48 -1.92 -1.76 -1.61 -0.61 -0.94 -0.48 197.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0603 0.0703 0.0758 0.0843 0.0823 0.062 0.0673 -7.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.18 0.275 0.265 0.68 0.635 0.625 0.615 -
P/RPS 1.13 1.52 1.36 4.67 1.41 1.35 1.08 3.05%
P/EPS -1.04 -2.06 -2.16 -6.03 -13.85 -8.73 -16.90 -84.33%
EY -96.04 -48.64 -46.37 -16.59 -7.22 -11.46 -5.92 537.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 0.50 1.15 1.02 1.33 1.21 -49.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 20/05/14 28/02/14 29/11/13 23/07/13 -
Price 0.175 0.235 0.265 0.305 0.635 0.64 0.605 -
P/RPS 1.10 1.30 1.36 2.09 1.41 1.38 1.06 2.49%
P/EPS -1.01 -1.76 -2.16 -2.70 -13.85 -8.94 -16.62 -84.46%
EY -98.79 -56.91 -46.37 -36.98 -7.22 -11.19 -6.02 542.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.50 0.52 1.02 1.36 1.19 -49.96%

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