[ITRONIC] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 101.46%
YoY- 101.73%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 50,679 59,364 53,306 56,053 66,081 94,567 80,395 -7.39%
PBT -1,881 4,118 -4,865 579 -6,287 -403 2,460 -
Tax 504 -550 -186 -335 301 -1,188 -1,275 -
NP -1,377 3,568 -5,051 244 -5,986 -1,591 1,185 -
-
NP to SH -2,243 3,388 -4,192 105 -6,078 -2,499 1,876 -
-
Tax Rate - 13.36% - 57.86% - - 51.83% -
Total Cost 52,056 55,796 58,357 55,809 72,067 96,158 79,210 -6.75%
-
Net Worth 49,768 51,793 47,554 51,822 51,605 56,835 59,336 -2.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,697 -
Div Payout % - - - - - - 143.77% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 49,768 51,793 47,554 51,822 51,605 56,835 59,336 -2.88%
NOSH 93,902 94,170 93,243 94,222 93,827 90,214 89,903 0.72%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.72% 6.01% -9.48% 0.44% -9.06% -1.68% 1.47% -
ROE -4.51% 6.54% -8.82% 0.20% -11.78% -4.40% 3.16% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 53.97 63.04 57.17 59.49 70.43 104.82 89.42 -8.06%
EPS -2.39 3.60 -4.50 0.11 -6.48 -2.77 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.53 0.55 0.51 0.55 0.55 0.63 0.66 -3.58%
Adjusted Per Share Value based on latest NOSH - 94,222
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.16 8.39 7.53 7.92 9.34 13.36 11.36 -7.39%
EPS -0.32 0.48 -0.59 0.01 -0.86 -0.35 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.0703 0.0732 0.0672 0.0732 0.0729 0.0803 0.0839 -2.90%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.30 0.35 0.38 0.49 0.35 0.59 0.40 -
P/RPS 0.56 0.56 0.66 0.82 0.50 0.56 0.45 3.70%
P/EPS -12.56 9.73 -8.45 439.70 -5.40 -21.30 19.17 -
EY -7.96 10.28 -11.83 0.23 -18.51 -4.70 5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
P/NAPS 0.57 0.64 0.75 0.89 0.64 0.94 0.61 -1.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 23/02/10 25/02/09 14/03/08 28/02/07 -
Price 0.585 0.35 0.38 0.60 0.48 0.65 0.44 -
P/RPS 1.08 0.56 0.66 1.01 0.68 0.62 0.49 14.06%
P/EPS -24.49 9.73 -8.45 538.41 -7.41 -23.47 21.09 -
EY -4.08 10.28 -11.83 0.19 -13.50 -4.26 4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
P/NAPS 1.10 0.64 0.75 1.09 0.87 1.03 0.67 8.60%

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