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

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 449.64%
YoY- 180.82%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 60,415 58,228 63,357 59,364 49,790 54,868 52,109 10.33%
PBT 1,992 2,880 5,593 4,118 -711 -2,201 -4,593 -
Tax 394 -386 -541 -550 -625 -396 -241 -
NP 2,386 2,494 5,052 3,568 -1,336 -2,597 -4,834 -
-
NP to SH 1,456 2,062 4,767 3,388 -969 -2,073 -4,133 -
-
Tax Rate -19.78% 13.40% 9.67% 13.36% - - - -
Total Cost 58,029 55,734 58,305 55,796 51,126 57,465 56,943 1.26%
-
Net Worth 49,163 50,007 51,249 51,793 48,733 47,992 46,109 4.35%
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 49,163 50,007 51,249 51,793 48,733 47,992 46,109 4.35%
NOSH 94,545 94,352 94,905 94,170 95,555 94,102 94,100 0.31%
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 3.95% 4.28% 7.97% 6.01% -2.68% -4.73% -9.28% -
ROE 2.96% 4.12% 9.30% 6.54% -1.99% -4.32% -8.96% -
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 63.90 61.71 66.76 63.04 52.11 58.31 55.38 9.98%
EPS 1.54 2.19 5.02 3.60 -1.01 -2.20 -4.39 -
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 8.54 8.23 8.95 8.39 7.04 7.75 7.36 10.39%
EPS 0.21 0.29 0.67 0.48 -0.14 -0.29 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.0707 0.0724 0.0732 0.0689 0.0678 0.0652 4.33%
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 1.00 0.70 0.51 0.56 0.83 0.64 0.68 29.22%
P/EPS 41.56 19.68 6.77 9.73 -42.40 -17.02 -8.54 -
EY 2.41 5.08 14.77 10.28 -2.36 -5.87 -11.71 -
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 0.59 1.18 0.63 0.56 0.79 0.62 0.76 -15.49%
P/EPS 24.68 33.40 8.36 9.73 -40.43 -16.34 -9.56 -
EY 4.05 2.99 11.96 10.28 -2.47 -6.12 -10.46 -
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