[ITRONIC] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -56.74%
YoY- 199.47%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 52,647 50,679 60,415 58,228 63,357 59,364 49,790 3.78%
PBT -1,723 -1,881 1,992 2,880 5,593 4,118 -711 80.31%
Tax 480 504 394 -386 -541 -550 -625 -
NP -1,243 -1,377 2,386 2,494 5,052 3,568 -1,336 -4.69%
-
NP to SH -2,247 -2,243 1,456 2,062 4,767 3,388 -969 75.10%
-
Tax Rate - - -19.78% 13.40% 9.67% 13.36% - -
Total Cost 53,890 52,056 58,029 55,734 58,305 55,796 51,126 3.56%
-
Net Worth 48,822 49,768 49,163 50,007 51,249 51,793 48,733 0.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 48,822 49,768 49,163 50,007 51,249 51,793 48,733 0.12%
NOSH 93,888 93,902 94,545 94,352 94,905 94,170 95,555 -1.16%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.36% -2.72% 3.95% 4.28% 7.97% 6.01% -2.68% -
ROE -4.60% -4.51% 2.96% 4.12% 9.30% 6.54% -1.99% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 56.07 53.97 63.90 61.71 66.76 63.04 52.11 4.99%
EPS -2.39 -2.39 1.54 2.19 5.02 3.60 -1.01 77.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.52 0.53 0.54 0.55 0.51 1.30%
Adjusted Per Share Value based on latest NOSH - 94,352
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.44 7.16 8.54 8.23 8.95 8.39 7.04 3.74%
EPS -0.32 -0.32 0.21 0.29 0.67 0.48 -0.14 73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0703 0.0695 0.0707 0.0724 0.0732 0.0689 0.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.595 0.30 0.64 0.43 0.34 0.35 0.43 -
P/RPS 1.06 0.56 1.00 0.70 0.51 0.56 0.83 17.69%
P/EPS -24.86 -12.56 41.56 19.68 6.77 9.73 -42.40 -29.92%
EY -4.02 -7.96 2.41 5.08 14.77 10.28 -2.36 42.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.57 1.23 0.81 0.63 0.64 0.84 22.55%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 27/11/12 28/08/12 23/05/12 28/02/12 22/11/11 -
Price 0.62 0.585 0.38 0.73 0.42 0.35 0.41 -
P/RPS 1.11 1.08 0.59 1.18 0.63 0.56 0.79 25.42%
P/EPS -25.91 -24.49 24.68 33.40 8.36 9.73 -40.43 -25.64%
EY -3.86 -4.08 4.05 2.99 11.96 10.28 -2.47 34.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.10 0.73 1.38 0.78 0.64 0.80 30.27%

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