[ITRONIC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 588.33%
YoY- 180.84%
Quarter Report
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 33,913 20,422 10,906 59,364 32,863 21,559 6,913 187.87%
PBT -2,418 -1,754 -430 4,118 -292 -516 -1,905 17.17%
Tax 461 -143 -60 -550 -483 -307 -69 -
NP -1,957 -1,897 -490 3,568 -775 -823 -1,974 -0.57%
-
NP to SH -2,627 -2,107 -503 3,389 -694 -780 -1,882 24.82%
-
Tax Rate - - - 13.36% - - - -
Total Cost 35,870 22,319 11,396 55,796 33,638 22,382 8,887 152.86%
-
Net Worth 48,962 49,853 51,249 51,837 47,829 47,927 46,109 4.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 48,962 49,853 51,249 51,837 47,829 47,927 46,109 4.07%
NOSH 94,157 94,062 94,905 94,250 93,783 93,975 94,100 0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -5.77% -9.29% -4.49% 6.01% -2.36% -3.82% -28.55% -
ROE -5.37% -4.23% -0.98% 6.54% -1.45% -1.63% -4.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.02 21.71 11.49 62.99 35.04 22.94 7.35 187.68%
EPS -2.79 -2.24 -0.53 3.60 -0.74 -0.83 -2.00 24.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.54 0.55 0.51 0.51 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 94,170
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.79 2.89 1.54 8.39 4.64 3.05 0.98 187.17%
EPS -0.37 -0.30 -0.07 0.48 -0.10 -0.11 -0.27 23.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.0705 0.0724 0.0733 0.0676 0.0677 0.0652 4.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.64 0.43 0.34 0.35 0.43 0.375 0.375 -
P/RPS 1.78 1.98 2.96 0.56 1.23 1.63 5.10 -50.33%
P/EPS -22.94 -19.20 -64.15 9.73 -58.11 -45.18 -18.75 14.34%
EY -4.36 -5.21 -1.56 10.27 -1.72 -2.21 -5.33 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.81 0.63 0.64 0.84 0.74 0.77 36.53%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 23/05/12 28/02/12 22/11/11 25/08/11 24/05/11 -
Price 0.38 0.73 0.42 0.35 0.41 0.36 0.42 -
P/RPS 1.06 3.36 3.65 0.56 1.17 1.57 5.72 -67.39%
P/EPS -13.62 -32.59 -79.25 9.73 -55.41 -43.37 -21.00 -25.01%
EY -7.34 -3.07 -1.26 10.27 -1.80 -2.31 -4.76 33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.38 0.78 0.64 0.80 0.71 0.86 -10.32%

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