[ITRONIC] YoY Annualized Quarter 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- 466.25%
YoY- 180.84%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 16,271 42,801 50,678 59,364 53,305 56,052 66,082 -20.82%
PBT -18,500 -6,408 -1,881 4,118 -4,865 579 -6,286 19.70%
Tax -876 944 505 -550 -186 -335 300 -
NP -19,376 -5,464 -1,376 3,568 -5,051 244 -5,986 21.61%
-
NP to SH -17,729 -4,344 -2,243 3,389 -4,192 105 -6,079 19.51%
-
Tax Rate - - - 13.36% - 57.86% - -
Total Cost 35,647 48,265 52,054 55,796 58,356 55,808 72,068 -11.06%
-
Net Worth 43,071 58,739 49,904 51,837 47,994 53,900 51,631 -2.97%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 43,071 58,739 49,904 51,837 47,994 53,900 51,631 -2.97%
NOSH 102,762 94,741 94,159 94,250 94,105 97,999 93,875 1.51%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -119.08% -12.77% -2.72% 6.01% -9.48% 0.44% -9.06% -
ROE -41.16% -7.40% -4.49% 6.54% -8.73% 0.19% -11.77% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 15.87 45.18 53.82 62.99 56.64 57.20 70.39 -21.97%
EPS -17.29 -4.56 -2.38 3.60 -4.45 0.11 -6.48 17.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.62 0.53 0.55 0.51 0.55 0.55 -4.39%
Adjusted Per Share Value based on latest NOSH - 94,170
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.28 5.99 7.10 8.31 7.47 7.85 9.26 -20.82%
EPS -2.48 -0.61 -0.31 0.47 -0.59 0.01 -0.85 19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0603 0.0823 0.0699 0.0726 0.0672 0.0755 0.0723 -2.97%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.18 0.635 0.30 0.35 0.38 0.49 0.35 -
P/RPS 1.13 1.41 0.56 0.56 0.67 0.86 0.50 14.54%
P/EPS -1.04 -13.85 -12.59 9.73 -8.53 457.33 -5.40 -23.99%
EY -96.04 -7.22 -7.94 10.27 -11.72 0.22 -18.50 31.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.02 0.57 0.64 0.75 0.89 0.64 -6.41%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 27/02/13 28/02/12 28/02/11 23/02/10 25/02/09 -
Price 0.175 0.635 0.585 0.35 0.38 0.60 0.48 -
P/RPS 1.10 1.41 1.09 0.56 0.67 1.05 0.68 8.34%
P/EPS -1.01 -13.85 -24.56 9.73 -8.53 560.00 -7.41 -28.25%
EY -98.79 -7.22 -4.07 10.27 -11.72 0.18 -13.49 39.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.02 1.10 0.64 0.75 1.09 0.87 -11.42%

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