[ITRONIC] YoY Quarter Result on 30-Sep-2014 [#3]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -17.86%
YoY- -19.84%
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 23,061 7,306 3,634 4,004 5,944 13,491 11,304 12.60%
PBT -679 -2,213 -3,318 -4,239 -3,399 -664 224 -
Tax 0 0 0 0 8 604 -176 -
NP -679 -2,213 -3,318 -4,239 -3,391 -60 48 -
-
NP to SH -962 -2,085 -3,166 -4,005 -3,342 -520 86 -
-
Tax Rate - - - - - - 78.57% -
Total Cost 23,740 9,519 6,952 8,243 9,335 13,551 11,256 13.23%
-
Net Worth 17,469 25,690 38,022 50,215 44,246 49,163 48,733 -15.70%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 17,469 25,690 38,022 50,215 44,246 49,163 48,733 -15.70%
NOSH 102,762 102,762 102,762 102,762 94,140 94,545 95,555 1.21%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -2.94% -30.29% -91.30% -105.87% -57.05% -0.44% 0.42% -
ROE -5.51% -8.12% -8.33% -7.98% -7.55% -1.06% 0.18% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.44 7.11 3.54 3.91 6.31 14.27 11.83 11.24%
EPS -0.94 -2.03 -3.08 -3.91 -3.55 -0.55 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.25 0.37 0.49 0.47 0.52 0.51 -16.71%
Adjusted Per Share Value based on latest NOSH - 102,762
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.26 1.03 0.51 0.57 0.84 1.91 1.60 12.58%
EPS -0.14 -0.29 -0.45 -0.57 -0.47 -0.07 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0363 0.0537 0.071 0.0625 0.0695 0.0689 -15.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.185 0.135 0.105 0.275 0.625 0.64 0.43 -
P/RPS 0.82 1.90 2.97 7.04 9.90 4.49 3.63 -21.94%
P/EPS -19.76 -6.65 -3.41 -7.04 -17.61 -116.36 477.78 -
EY -5.06 -15.03 -29.34 -14.21 -5.68 -0.86 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.54 0.28 0.56 1.33 1.23 0.84 4.43%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 22/11/11 -
Price 0.175 0.095 0.135 0.235 0.64 0.38 0.41 -
P/RPS 0.78 1.34 3.82 6.01 10.14 2.66 3.47 -22.00%
P/EPS -18.69 -4.68 -4.38 -6.01 -18.03 -69.09 455.56 -
EY -5.35 -21.36 -22.82 -16.63 -5.55 -1.45 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.38 0.36 0.48 1.36 0.73 0.80 4.29%

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