[ITRONIC] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.73%
YoY- -39.19%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 60,415 49,790 54,678 63,006 75,255 78,563 93,628 -7.03%
PBT 1,992 -711 -2,664 -6,413 -5,135 4,602 1,680 2.87%
Tax 394 -625 -109 -178 -339 -1,070 -255 -
NP 2,386 -1,336 -2,773 -6,591 -5,474 3,532 1,425 8.96%
-
NP to SH 1,456 -969 -2,215 -7,185 -5,162 2,990 1,670 -2.25%
-
Tax Rate -19.78% - - - - 23.25% 15.18% -
Total Cost 58,029 51,126 57,451 69,597 80,729 75,031 92,203 -7.42%
-
Net Worth 49,163 48,733 49,014 50,014 57,246 60,601 60,937 -3.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 2,697 2,709 -
Div Payout % - - - - - 90.20% 162.25% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,163 48,733 49,014 50,014 57,246 60,601 60,937 -3.51%
NOSH 94,545 95,555 94,259 94,367 93,846 90,450 93,750 0.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.95% -2.68% -5.07% -10.46% -7.27% 4.50% 1.52% -
ROE 2.96% -1.99% -4.52% -14.37% -9.02% 4.93% 2.74% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 63.90 52.11 58.01 66.77 80.19 86.86 99.87 -7.16%
EPS 1.54 -1.01 -2.35 -7.61 -5.50 3.31 1.78 -2.38%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 2.89 -
NAPS 0.52 0.51 0.52 0.53 0.61 0.67 0.65 -3.64%
Adjusted Per Share Value based on latest NOSH - 94,367
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.54 7.04 7.73 8.90 10.64 11.10 13.23 -7.02%
EPS 0.21 -0.14 -0.31 -1.02 -0.73 0.42 0.24 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.38 -
NAPS 0.0695 0.0689 0.0693 0.0707 0.0809 0.0856 0.0861 -3.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.64 0.43 0.45 0.46 0.63 0.56 0.42 -
P/RPS 1.00 0.83 0.78 0.69 0.79 0.64 0.42 15.54%
P/EPS 41.56 -42.40 -19.15 -6.04 -11.45 16.94 23.58 9.89%
EY 2.41 -2.36 -5.22 -16.55 -8.73 5.90 4.24 -8.97%
DY 0.00 0.00 0.00 0.00 0.00 5.36 6.88 -
P/NAPS 1.23 0.84 0.87 0.87 1.03 0.84 0.65 11.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 26/11/10 26/11/09 25/11/08 30/11/07 29/11/06 -
Price 0.38 0.41 0.55 0.48 0.55 0.61 0.40 -
P/RPS 0.59 0.79 0.95 0.72 0.69 0.70 0.40 6.68%
P/EPS 24.68 -40.43 -23.41 -6.30 -10.00 18.45 22.46 1.58%
EY 4.05 -2.47 -4.27 -15.86 -10.00 5.42 4.45 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 4.92 7.23 -
P/NAPS 0.73 0.80 1.06 0.91 0.90 0.91 0.62 2.75%

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