[ITRONIC] QoQ TTM Result on 31-Mar-2020 [#1]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -28.64%
YoY- -45.43%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 17,430 13,437 14,294 16,975 15,441 12,011 18,704 -4.57%
PBT -437 -4,625 -4,615 -2,891 -2,241 -3,034 -2,118 -64.91%
Tax 0 0 0 0 0 0 0 -
NP -437 -4,625 -4,615 -2,891 -2,241 -3,034 -2,118 -64.91%
-
NP to SH -427 -4,617 -4,620 -2,897 -2,252 -3,050 -2,168 -65.98%
-
Tax Rate - - - - - - - -
Total Cost 17,867 18,062 18,909 19,866 17,682 15,045 20,822 -9.65%
-
Net Worth 9,338 9,338 10,672 13,340 13,085 11,981 13,359 -21.15%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 9,338 9,338 10,672 13,340 13,085 11,981 13,359 -21.15%
NOSH 133,402 133,402 133,402 133,402 133,402 133,402 113,039 11.61%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -2.51% -34.42% -32.29% -17.03% -14.51% -25.26% -11.32% -
ROE -4.57% -49.44% -43.29% -21.72% -17.21% -25.46% -16.23% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.07 10.07 10.71 12.72 12.98 10.02 16.80 -15.34%
EPS -0.32 -3.46 -3.46 -2.17 -1.89 -2.55 -1.95 -69.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.10 0.11 0.10 0.12 -30.07%
Adjusted Per Share Value based on latest NOSH - 133,402
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.46 1.90 2.02 2.40 2.18 1.70 2.64 -4.57%
EPS -0.06 -0.65 -0.65 -0.41 -0.32 -0.43 -0.31 -66.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0132 0.0151 0.0189 0.0185 0.0169 0.0189 -21.19%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.18 0.135 0.075 0.04 0.10 0.095 0.10 -
P/RPS 1.38 1.34 0.70 0.31 0.77 0.95 0.60 73.80%
P/EPS -56.24 -3.90 -2.17 -1.84 -5.28 -3.73 -5.13 389.92%
EY -1.78 -25.64 -46.18 -54.29 -18.93 -26.80 -19.47 -79.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.93 0.94 0.40 0.91 0.95 0.83 111.71%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 26/11/20 28/08/20 30/06/20 28/02/20 26/11/19 28/08/19 -
Price 0.19 0.185 0.325 0.075 0.085 0.09 0.085 -
P/RPS 1.45 1.84 3.03 0.59 0.65 0.90 0.51 100.05%
P/EPS -59.36 -5.35 -9.38 -3.45 -4.49 -3.54 -4.36 465.67%
EY -1.68 -18.71 -10.66 -28.95 -22.27 -28.29 -22.91 -82.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.64 4.06 0.75 0.77 0.90 0.71 143.24%

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