[ITRONIC] QoQ 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- -232.03%
YoY- -0.8%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 10,055 5,944 13,929 12,874 16,765 13,491 9,517 3.72%
PBT -1,623 -3,399 -1,113 -272 537 -664 -1,324 14.49%
Tax 960 8 60 -84 43 604 -83 -
NP -663 -3,391 -1,053 -356 580 -60 -1,407 -39.36%
-
NP to SH 715 -3,342 -1,210 -507 384 -520 -1,604 -
-
Tax Rate - - - - -8.01% - - -
Total Cost 10,718 9,335 14,982 13,230 16,185 13,551 10,924 -1.25%
-
Net Worth 58,670 44,246 47,837 48,822 49,768 49,163 50,007 11.20%
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 58,670 44,246 47,837 48,822 49,768 49,163 50,007 11.20%
NOSH 94,629 94,140 93,798 93,888 93,902 94,545 94,352 0.19%
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 -6.59% -57.05% -7.56% -2.77% 3.46% -0.44% -14.78% -
ROE 1.22% -7.55% -2.53% -1.04% 0.77% -1.06% -3.21% -
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 10.63 6.31 14.85 13.71 17.85 14.27 10.09 3.52%
EPS 0.75 -3.55 -1.29 -0.54 0.41 -0.55 -1.70 -
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 1.41 0.83 1.95 1.80 2.35 1.89 1.33 3.95%
EPS 0.10 -0.47 -0.17 -0.07 0.05 -0.07 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0822 0.062 0.067 0.0684 0.0697 0.0689 0.07 11.27%
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 5.98 9.90 4.14 4.34 1.68 4.49 4.26 25.29%
P/EPS 84.04 -17.61 -47.67 -110.19 73.36 -116.36 -25.29 -
EY 1.19 -5.68 -2.10 -0.91 1.36 -0.86 -3.95 -
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 5.98 10.14 4.07 4.52 3.28 2.66 7.24 -11.93%
P/EPS 84.04 -18.03 -46.90 -114.81 143.05 -69.09 -42.94 -
EY 1.19 -5.55 -2.13 -0.87 0.70 -1.45 -2.33 -
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