[ITRONIC] YoY 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- 121.39%
YoY- 86.2%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
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 15,202 5,945 2,328 10,055 16,765 26,501 16,927 -1.77%
PBT -5,172 -3,912 -7,757 -1,623 537 4,410 -419 51.96%
Tax 0 0 -875 960 43 -67 -142 -
NP -5,172 -3,912 -8,632 -663 580 4,343 -561 44.75%
-
NP to SH -4,749 -3,652 -7,449 715 384 4,083 -274 60.80%
-
Tax Rate - - - - -8.01% 1.52% - -
Total Cost 20,374 9,857 10,960 10,718 16,185 22,158 17,488 2.57%
-
Net Worth 24,663 33,911 43,071 58,670 49,768 51,793 47,554 -10.35%
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 58,670 49,768 51,793 47,554 -10.35%
NOSH 102,762 102,762 102,762 94,629 93,902 94,170 93,243 1.63%
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 -34.02% -65.80% -370.79% -6.59% 3.46% 16.39% -3.31% -
ROE -19.26% -10.77% -17.29% 1.22% 0.77% 7.88% -0.58% -
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 14.79 5.79 2.27 10.63 17.85 28.14 18.15 -3.35%
EPS -4.62 -3.55 -7.26 0.75 0.41 4.34 -0.29 58.55%
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 2.13 0.83 0.33 1.41 2.35 3.71 2.37 -1.76%
EPS -0.67 -0.51 -1.04 0.10 0.05 0.57 -0.04 59.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 0.0475 0.0603 0.0822 0.0697 0.0725 0.0666 -10.37%
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 0.81 2.25 7.93 5.98 1.68 1.24 2.09 -14.60%
P/EPS -2.60 -3.66 -2.48 84.04 73.36 8.07 -129.32 -47.82%
EY -38.51 -27.34 -40.35 1.19 1.36 12.39 -0.77 91.83%
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 1.18 2.42 7.71 5.98 3.28 1.24 2.09 -9.07%
P/EPS -3.79 -3.94 -2.41 84.04 143.05 8.07 -129.32 -44.44%
EY -26.41 -25.38 -41.51 1.19 0.70 12.39 -0.77 80.15%
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