[ITRONIC] QoQ TTM 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- -0.18%
YoY- -147.14%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 42,802 49,512 57,059 52,647 50,679 60,415 58,228 -18.50%
PBT -6,407 -4,247 -1,512 -1,723 -1,881 1,992 2,880 -
Tax 944 27 623 480 504 394 -386 -
NP -5,463 -4,220 -889 -1,243 -1,377 2,386 2,494 -
-
NP to SH -4,344 -4,675 -1,853 -2,247 -2,243 1,456 2,062 -
-
Tax Rate - - - - - -19.78% 13.40% -
Total Cost 48,265 53,732 57,948 53,890 52,056 58,029 55,734 -9.12%
-
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 -12.76% -8.52% -1.56% -2.36% -2.72% 3.95% 4.28% -
ROE -7.40% -10.57% -3.87% -4.60% -4.51% 2.96% 4.12% -
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 45.23 52.59 60.83 56.07 53.97 63.90 61.71 -18.66%
EPS -4.59 -4.97 -1.98 -2.39 -2.39 1.54 2.19 -
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 6.93 7.99 7.37 7.10 8.46 8.16 -18.57%
EPS -0.61 -0.65 -0.26 -0.31 -0.31 0.20 0.29 -
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 1.40 1.19 1.01 1.06 0.56 1.00 0.70 58.53%
P/EPS -13.83 -12.59 -31.13 -24.86 -12.56 41.56 19.68 -
EY -7.23 -7.95 -3.21 -4.02 -7.96 2.41 5.08 -
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 1.40 1.22 0.99 1.11 1.08 0.59 1.18 12.03%
P/EPS -13.83 -12.89 -30.62 -25.91 -24.49 24.68 33.40 -
EY -7.23 -7.76 -3.27 -3.86 -4.08 4.05 2.99 -
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