[ITRONIC] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 106.57%
YoY- 101.73%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 50,678 59,364 53,305 56,052 66,082 93,535 80,394 -7.39%
PBT -1,881 4,118 -4,865 579 -6,286 1,013 2,460 -
Tax 505 -550 -186 -335 300 -1,463 -1,276 -
NP -1,376 3,568 -5,051 244 -5,986 -450 1,184 -
-
NP to SH -2,243 3,389 -4,192 105 -6,079 -1,608 1,875 -
-
Tax Rate - 13.36% - 57.86% - 144.42% 51.87% -
Total Cost 52,054 55,796 58,356 55,808 72,068 93,985 79,210 -6.75%
-
Net Worth 49,904 51,837 47,994 53,900 51,631 56,912 59,489 -2.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,704 -
Div Payout % - - - - - - 144.22% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 49,904 51,837 47,994 53,900 51,631 56,912 59,489 -2.88%
NOSH 94,159 94,250 94,105 97,999 93,875 90,337 90,135 0.72%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.72% 6.01% -9.48% 0.44% -9.06% -0.48% 1.47% -
ROE -4.49% 6.54% -8.73% 0.19% -11.77% -2.83% 3.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 53.82 62.99 56.64 57.20 70.39 103.54 89.19 -8.06%
EPS -2.38 3.60 -4.45 0.11 -6.48 -1.78 2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.53 0.55 0.51 0.55 0.55 0.63 0.66 -3.58%
Adjusted Per Share Value based on latest NOSH - 94,222
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.10 8.31 7.47 7.85 9.26 13.10 11.26 -7.39%
EPS -0.31 0.47 -0.59 0.01 -0.85 -0.23 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.0699 0.0726 0.0672 0.0755 0.0723 0.0797 0.0833 -2.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.30 0.35 0.38 0.49 0.35 0.59 0.40 -
P/RPS 0.56 0.56 0.67 0.86 0.50 0.57 0.45 3.70%
P/EPS -12.59 9.73 -8.53 457.33 -5.40 -33.15 19.23 -
EY -7.94 10.27 -11.72 0.22 -18.50 -3.02 5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
P/NAPS 0.57 0.64 0.75 0.89 0.64 0.94 0.61 -1.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 23/02/10 25/02/09 14/03/08 28/02/07 -
Price 0.585 0.35 0.38 0.60 0.48 0.65 0.44 -
P/RPS 1.09 0.56 0.67 1.05 0.68 0.63 0.49 14.24%
P/EPS -24.56 9.73 -8.53 560.00 -7.41 -36.52 21.15 -
EY -4.07 10.27 -11.72 0.18 -13.49 -2.74 4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
P/NAPS 1.10 0.64 0.75 1.09 0.87 1.03 0.67 8.60%

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