[ITRONIC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 77.4%
YoY- -0.8%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 42,801 32,746 26,803 12,874 50,678 33,913 20,422 63.55%
PBT -6,408 -4,785 -1,386 -272 -1,881 -2,418 -1,754 136.64%
Tax 944 -15 -23 -84 505 461 -143 -
NP -5,464 -4,800 -1,409 -356 -1,376 -1,957 -1,897 102.04%
-
NP to SH -4,344 -5,058 -1,716 -507 -2,243 -2,627 -2,107 61.77%
-
Tax Rate - - - - - - - -
Total Cost 48,265 37,546 28,212 13,230 52,054 35,870 22,319 66.99%
-
Net Worth 58,739 44,269 48,085 48,822 49,904 48,962 49,853 11.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,739 44,269 48,085 48,822 49,904 48,962 49,853 11.52%
NOSH 94,741 94,189 94,285 93,888 94,159 94,157 94,062 0.47%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -12.77% -14.66% -5.26% -2.77% -2.72% -5.77% -9.29% -
ROE -7.40% -11.43% -3.57% -1.04% -4.49% -5.37% -4.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.18 34.77 28.43 13.71 53.82 36.02 21.71 62.78%
EPS -4.56 -5.37 -1.82 -0.54 -2.38 -2.79 -2.24 60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.47 0.51 0.52 0.53 0.52 0.53 10.99%
Adjusted Per Share Value based on latest NOSH - 93,888
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.99 4.59 3.75 1.80 7.10 4.75 2.86 63.47%
EPS -0.61 -0.71 -0.24 -0.07 -0.31 -0.37 -0.30 60.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.062 0.0673 0.0684 0.0699 0.0686 0.0698 11.57%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.635 0.625 0.615 0.595 0.30 0.64 0.43 -
P/RPS 1.41 1.80 2.16 4.34 0.56 1.78 1.98 -20.20%
P/EPS -13.85 -11.64 -33.79 -110.19 -12.59 -22.94 -19.20 -19.51%
EY -7.22 -8.59 -2.96 -0.91 -7.94 -4.36 -5.21 24.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.33 1.21 1.14 0.57 1.23 0.81 16.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 23/07/13 22/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.635 0.64 0.605 0.62 0.585 0.38 0.73 -
P/RPS 1.41 1.84 2.13 4.52 1.09 1.06 3.36 -43.85%
P/EPS -13.85 -11.92 -33.24 -114.81 -24.56 -13.62 -32.59 -43.38%
EY -7.22 -8.39 -3.01 -0.87 -4.07 -7.34 -3.07 76.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.36 1.19 1.19 1.10 0.73 1.38 -18.20%

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