[ITRONIC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 7.08%
YoY- -93.67%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 23,997 25,937 33,646 42,802 49,512 57,059 52,647 -40.74%
PBT -12,367 -11,527 -9,180 -6,407 -4,247 -1,512 -1,723 271.64%
Tax 960 968 1,028 944 27 623 480 58.67%
NP -11,407 -10,559 -8,152 -5,463 -4,220 -889 -1,243 337.73%
-
NP to SH -9,566 -8,903 -6,715 -4,344 -4,675 -1,853 -2,247 162.44%
-
Tax Rate - - - - - - - -
Total Cost 35,404 36,496 41,798 48,265 53,732 57,948 53,890 -24.40%
-
Net Worth 50,215 54,128 60,213 58,670 44,246 47,837 48,822 1.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 50,215 54,128 60,213 58,670 44,246 47,837 48,822 1.89%
NOSH 102,762 102,762 102,056 94,629 94,140 93,798 93,888 6.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -47.54% -40.71% -24.23% -12.76% -8.52% -1.56% -2.36% -
ROE -19.05% -16.45% -11.15% -7.40% -10.57% -3.87% -4.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.42 25.40 32.97 45.23 52.59 60.83 56.07 -44.09%
EPS -9.33 -8.72 -6.58 -4.59 -4.97 -1.98 -2.39 147.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.53 0.59 0.62 0.47 0.51 0.52 -3.88%
Adjusted Per Share Value based on latest NOSH - 94,629
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.39 3.67 4.76 6.05 7.00 8.06 7.44 -40.75%
EPS -1.35 -1.26 -0.95 -0.61 -0.66 -0.26 -0.32 160.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.0765 0.0851 0.0829 0.0625 0.0676 0.069 1.92%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.275 0.265 0.68 0.635 0.625 0.615 0.595 -
P/RPS 1.17 1.04 2.06 1.40 1.19 1.01 1.06 6.79%
P/EPS -2.95 -3.04 -10.33 -13.83 -12.59 -31.13 -24.86 -75.82%
EY -33.94 -32.90 -9.68 -7.23 -7.95 -3.21 -4.02 314.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 1.15 1.02 1.33 1.21 1.14 -37.71%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 20/05/14 28/02/14 29/11/13 23/07/13 22/05/13 -
Price 0.235 0.265 0.305 0.635 0.64 0.605 0.62 -
P/RPS 1.00 1.04 0.93 1.40 1.22 0.99 1.11 -6.71%
P/EPS -2.52 -3.04 -4.64 -13.83 -12.89 -30.62 -25.91 -78.82%
EY -39.72 -32.90 -21.57 -7.23 -7.76 -3.27 -3.86 372.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.52 1.02 1.36 1.19 1.19 -45.37%

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