[ITRONIC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -114.84%
YoY- 73.27%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 50,678 33,913 20,422 10,906 59,364 32,863 21,559 76.33%
PBT -1,881 -2,418 -1,754 -430 4,118 -292 -516 135.93%
Tax 505 461 -143 -60 -550 -483 -307 -
NP -1,376 -1,957 -1,897 -490 3,568 -775 -823 40.64%
-
NP to SH -2,243 -2,627 -2,107 -503 3,389 -694 -780 101.57%
-
Tax Rate - - - - 13.36% - - -
Total Cost 52,054 35,870 22,319 11,396 55,796 33,638 22,382 75.08%
-
Net Worth 49,904 48,962 49,853 51,249 51,837 47,829 47,927 2.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 49,904 48,962 49,853 51,249 51,837 47,829 47,927 2.71%
NOSH 94,159 94,157 94,062 94,905 94,250 93,783 93,975 0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.72% -5.77% -9.29% -4.49% 6.01% -2.36% -3.82% -
ROE -4.49% -5.37% -4.23% -0.98% 6.54% -1.45% -1.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.82 36.02 21.71 11.49 62.99 35.04 22.94 76.10%
EPS -2.38 -2.79 -2.24 -0.53 3.60 -0.74 -0.83 101.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.53 0.54 0.55 0.51 0.51 2.58%
Adjusted Per Share Value based on latest NOSH - 94,905
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.16 4.79 2.89 1.54 8.39 4.64 3.05 76.17%
EPS -0.32 -0.37 -0.30 -0.07 0.48 -0.10 -0.11 103.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0705 0.0692 0.0705 0.0724 0.0733 0.0676 0.0677 2.72%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.30 0.64 0.43 0.34 0.35 0.43 0.375 -
P/RPS 0.56 1.78 1.98 2.96 0.56 1.23 1.63 -50.78%
P/EPS -12.59 -22.94 -19.20 -64.15 9.73 -58.11 -45.18 -57.17%
EY -7.94 -4.36 -5.21 -1.56 10.27 -1.72 -2.21 133.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.23 0.81 0.63 0.64 0.84 0.74 -15.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 23/05/12 28/02/12 22/11/11 25/08/11 -
Price 0.585 0.38 0.73 0.42 0.35 0.41 0.36 -
P/RPS 1.09 1.06 3.36 3.65 0.56 1.17 1.57 -21.50%
P/EPS -24.56 -13.62 -32.59 -79.25 9.73 -55.41 -43.37 -31.43%
EY -4.07 -7.34 -3.07 -1.26 10.27 -1.80 -2.31 45.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.73 1.38 0.78 0.64 0.80 0.71 33.71%

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