[ITRONIC] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -152.29%
YoY- -421.09%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 21,607 20,023 23,997 49,512 60,415 49,790 54,678 -14.32%
PBT -12,469 -16,681 -12,367 -4,247 1,992 -711 -2,664 29.30%
Tax 0 -875 960 27 394 -625 -109 -
NP -12,469 -17,556 -11,407 -4,220 2,386 -1,336 -2,773 28.44%
-
NP to SH -11,816 -16,010 -9,566 -4,675 1,456 -969 -2,215 32.15%
-
Tax Rate - - - - -19.78% - - -
Total Cost 34,076 37,579 35,404 53,732 58,029 51,126 57,451 -8.33%
-
Net Worth 25,677 38,022 50,215 44,246 49,163 48,733 49,014 -10.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 25,677 38,022 50,215 44,246 49,163 48,733 49,014 -10.20%
NOSH 102,762 102,762 102,762 94,140 94,545 95,555 94,259 1.44%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -57.71% -87.68% -47.54% -8.52% 3.95% -2.68% -5.07% -
ROE -46.02% -42.11% -19.05% -10.57% 2.96% -1.99% -4.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.04 19.48 23.42 52.59 63.90 52.11 58.01 -15.53%
EPS -11.50 -15.58 -9.33 -4.97 1.54 -1.01 -2.35 30.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.37 0.49 0.47 0.52 0.51 0.52 -11.48%
Adjusted Per Share Value based on latest NOSH - 94,140
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.03 2.80 3.36 6.93 8.46 6.97 7.66 -14.30%
EPS -1.65 -2.24 -1.34 -0.65 0.20 -0.14 -0.31 32.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.0533 0.0703 0.062 0.0689 0.0683 0.0686 -10.18%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.135 0.105 0.275 0.625 0.64 0.43 0.45 -
P/RPS 0.64 0.54 1.17 1.19 1.00 0.83 0.78 -3.24%
P/EPS -1.17 -0.67 -2.95 -12.59 41.56 -42.40 -19.15 -37.21%
EY -85.22 -148.38 -33.94 -7.95 2.41 -2.36 -5.22 59.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.28 0.56 1.33 1.23 0.84 0.87 -7.63%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 27/11/12 22/11/11 26/11/10 -
Price 0.095 0.135 0.235 0.64 0.38 0.41 0.55 -
P/RPS 0.45 0.69 1.00 1.22 0.59 0.79 0.95 -11.69%
P/EPS -0.83 -0.87 -2.52 -12.89 24.68 -40.43 -23.41 -42.65%
EY -121.10 -115.40 -39.72 -7.76 4.05 -2.47 -4.27 74.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.48 1.36 0.73 0.80 1.06 -15.70%

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