[ITRONIC] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -5262.32%
YoY- 55.55%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 72,084 41,514 41,978 11,264 13,897 48,980 81,256 -1.82%
PBT -6,668 -10,310 -2,388 -5,352 -2,174 -1,704 -7,434 -1.65%
Tax -1 0 0 0 0 0 0 -
NP -6,669 -10,310 -2,388 -5,352 -2,174 -1,704 -7,434 -1.65%
-
NP to SH -6,669 -10,310 -2,374 -5,342 -2,189 -1,465 -7,624 -2.03%
-
Tax Rate - - - - - - - -
Total Cost 78,753 51,824 44,366 16,616 16,071 50,684 88,690 -1.81%
-
Net Worth 35,379 18,341 13,023 9,338 11,981 15,414 17,469 11.46%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 35,379 18,341 13,023 9,338 11,981 15,414 17,469 11.46%
NOSH 707,589 707,589 375,027 133,402 133,402 102,762 102,762 34.53%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -9.25% -24.83% -5.69% -47.51% -15.65% -3.48% -9.15% -
ROE -18.85% -56.21% -18.23% -57.21% -18.27% -9.51% -43.64% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.19 9.05 16.12 8.44 11.60 47.66 79.07 -27.02%
EPS -0.95 -2.13 -0.91 -4.00 -1.83 -1.43 -7.41 -27.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.04 0.05 0.07 0.10 0.15 0.17 -17.15%
Adjusted Per Share Value based on latest NOSH - 375,027
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.19 5.87 5.93 1.59 1.96 6.92 11.48 -1.81%
EPS -0.95 -1.46 -0.34 -0.76 -0.31 -0.21 -1.08 -1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0259 0.0184 0.0132 0.0169 0.0218 0.0247 11.45%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.055 0.055 0.205 0.135 0.095 0.12 0.185 -
P/RPS 0.54 0.61 1.27 1.60 0.82 0.25 0.23 14.02%
P/EPS -5.84 -2.45 -22.49 -3.37 -5.20 -8.42 -2.49 14.00%
EY -17.14 -40.88 -4.45 -29.67 -19.23 -11.88 -40.10 -12.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.38 4.10 1.93 0.95 0.80 1.09 0.14%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/05/24 31/05/23 30/11/21 26/11/20 26/11/19 30/11/18 30/11/17 -
Price 0.04 0.04 0.15 0.185 0.09 0.10 0.175 -
P/RPS 0.39 0.44 0.93 2.19 0.78 0.21 0.22 9.20%
P/EPS -4.24 -1.78 -16.45 -4.62 -4.93 -7.01 -2.36 9.42%
EY -23.56 -56.21 -6.08 -21.65 -20.30 -14.26 -42.39 -8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 3.00 2.64 0.90 0.67 1.03 -3.81%

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