[ITRONIC] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.59%
YoY- -93.67%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,873 23,641 16,271 42,801 50,678 59,364 53,305 -8.69%
PBT -13,629 -12,836 -18,500 -6,408 -1,881 4,118 -4,865 18.71%
Tax 0 0 -876 944 505 -550 -186 -
NP -13,629 -12,836 -19,376 -5,464 -1,376 3,568 -5,051 17.97%
-
NP to SH -12,822 -12,213 -17,729 -4,344 -2,243 3,389 -4,192 20.46%
-
Tax Rate - - - - - 13.36% - -
Total Cost 44,502 36,477 35,647 48,265 52,054 55,796 58,356 -4.41%
-
Net Worth 24,663 33,911 43,071 58,739 49,904 51,837 47,994 -10.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 24,663 33,911 43,071 58,739 49,904 51,837 47,994 -10.49%
NOSH 102,762 102,762 102,762 94,741 94,159 94,250 94,105 1.47%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -44.15% -54.30% -119.08% -12.77% -2.72% 6.01% -9.48% -
ROE -51.99% -36.01% -41.16% -7.40% -4.49% 6.54% -8.73% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.04 23.01 15.87 45.18 53.82 62.99 56.64 -10.02%
EPS -12.48 -11.88 -17.29 -4.56 -2.38 3.60 -4.45 18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.33 0.42 0.62 0.53 0.55 0.51 -11.79%
Adjusted Per Share Value based on latest NOSH - 94,629
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.36 3.34 2.30 6.05 7.16 8.39 7.53 -8.69%
EPS -1.81 -1.73 -2.51 -0.61 -0.32 0.48 -0.59 20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0479 0.0609 0.083 0.0705 0.0733 0.0678 -10.46%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.12 0.13 0.18 0.635 0.30 0.35 0.38 -
P/RPS 0.40 0.57 1.13 1.41 0.56 0.56 0.67 -8.23%
P/EPS -0.96 -1.09 -1.04 -13.85 -12.59 9.73 -8.53 -30.49%
EY -103.98 -91.42 -96.04 -7.22 -7.94 10.27 -11.72 43.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.39 0.43 1.02 0.57 0.64 0.75 -6.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.175 0.14 0.175 0.635 0.585 0.35 0.38 -
P/RPS 0.58 0.61 1.10 1.41 1.09 0.56 0.67 -2.37%
P/EPS -1.40 -1.18 -1.01 -13.85 -24.56 9.73 -8.53 -25.98%
EY -71.30 -84.89 -98.79 -7.22 -4.07 10.27 -11.72 35.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.42 0.42 1.02 1.10 0.64 0.75 -0.44%

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