[ITRONIC] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.45%
YoY- -104.62%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 20,393 16,504 16,270 23,997 25,937 33,646 42,802 -39.08%
PBT -17,602 -17,929 -18,501 -12,367 -11,527 -9,180 -6,407 96.52%
Tax -875 -875 -875 960 968 1,028 944 -
NP -18,477 -18,804 -19,376 -11,407 -10,559 -8,152 -5,463 125.82%
-
NP to SH -16,849 -17,244 -17,730 -9,566 -8,903 -6,715 -4,344 147.47%
-
Tax Rate - - - - - - - -
Total Cost 38,870 35,308 35,646 35,404 36,496 41,798 48,265 -13.47%
-
Net Worth 39,049 42,132 43,071 50,215 54,128 60,213 58,670 -23.82%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 39,049 42,132 43,071 50,215 54,128 60,213 58,670 -23.82%
NOSH 102,762 102,762 102,762 102,762 102,762 102,056 94,629 5.66%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -90.60% -113.94% -119.09% -47.54% -40.71% -24.23% -12.76% -
ROE -43.15% -40.93% -41.16% -19.05% -16.45% -11.15% -7.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.84 16.06 15.87 23.42 25.40 32.97 45.23 -42.35%
EPS -16.40 -16.78 -17.29 -9.33 -8.72 -6.58 -4.59 134.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.42 0.49 0.53 0.59 0.62 -27.91%
Adjusted Per Share Value based on latest NOSH - 102,762
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.86 2.31 2.28 3.36 3.63 4.71 5.99 -38.99%
EPS -2.36 -2.42 -2.48 -1.34 -1.25 -0.94 -0.61 147.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.059 0.0603 0.0703 0.0758 0.0843 0.0822 -23.83%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.145 0.18 0.18 0.275 0.265 0.68 0.635 -
P/RPS 0.73 1.12 1.13 1.17 1.04 2.06 1.40 -35.29%
P/EPS -0.88 -1.07 -1.04 -2.95 -3.04 -10.33 -13.83 -84.14%
EY -113.08 -93.22 -96.05 -33.94 -32.90 -9.68 -7.23 528.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.43 0.56 0.50 1.15 1.02 -48.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 20/05/14 28/02/14 -
Price 0.105 0.165 0.175 0.235 0.265 0.305 0.635 -
P/RPS 0.53 1.03 1.10 1.00 1.04 0.93 1.40 -47.76%
P/EPS -0.64 -0.98 -1.01 -2.52 -3.04 -4.64 -13.83 -87.18%
EY -156.15 -101.70 -98.79 -39.72 -32.90 -21.57 -7.23 679.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.42 0.48 0.50 0.52 1.02 -57.86%

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