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

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.45%
YoY- -104.62%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 76,139 21,607 20,023 23,997 49,512 60,415 49,790 7.32%
PBT -10,908 -12,469 -16,681 -12,367 -4,247 1,992 -711 57.56%
Tax 0 0 -875 960 27 394 -625 -
NP -10,908 -12,469 -17,556 -11,407 -4,220 2,386 -1,336 41.85%
-
NP to SH -10,452 -11,816 -16,010 -9,566 -4,675 1,456 -969 48.58%
-
Tax Rate - - - - - -19.78% - -
Total Cost 87,047 34,076 37,579 35,404 53,732 58,029 51,126 9.26%
-
Net Worth 17,469 25,677 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 25,677 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 -14.33% -57.71% -87.68% -47.54% -8.52% 3.95% -2.68% -
ROE -59.83% -46.02% -42.11% -19.05% -10.57% 2.96% -1.99% -
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 74.09 21.04 19.48 23.42 52.59 63.90 52.11 6.03%
EPS -10.17 -11.50 -15.58 -9.33 -4.97 1.54 -1.01 46.89%
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 10.66 3.03 2.80 3.36 6.93 8.46 6.97 7.33%
EPS -1.46 -1.65 -2.24 -1.34 -0.65 0.20 -0.14 47.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.036 0.0533 0.0703 0.062 0.0689 0.0683 -15.69%
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 0.25 0.64 0.54 1.17 1.19 1.00 0.83 -18.11%
P/EPS -1.82 -1.17 -0.67 -2.95 -12.59 41.56 -42.40 -40.79%
EY -54.98 -85.22 -148.38 -33.94 -7.95 2.41 -2.36 68.91%
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 0.24 0.45 0.69 1.00 1.22 0.59 0.79 -17.99%
P/EPS -1.72 -0.83 -0.87 -2.52 -12.89 24.68 -40.43 -40.88%
EY -58.12 -121.10 -115.40 -39.72 -7.76 4.05 -2.47 69.19%
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