[ITRONIC] QoQ TTM 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- 40.7%
YoY- 215.34%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 50,679 60,415 58,228 63,357 59,364 49,790 54,868 -5.13%
PBT -1,881 1,992 2,880 5,593 4,118 -711 -2,201 -9.90%
Tax 504 394 -386 -541 -550 -625 -396 -
NP -1,377 2,386 2,494 5,052 3,568 -1,336 -2,597 -34.36%
-
NP to SH -2,243 1,456 2,062 4,767 3,388 -969 -2,073 5.36%
-
Tax Rate - -19.78% 13.40% 9.67% 13.36% - - -
Total Cost 52,056 58,029 55,734 58,305 55,796 51,126 57,465 -6.34%
-
Net Worth 49,768 49,163 50,007 51,249 51,793 48,733 47,992 2.44%
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 49,768 49,163 50,007 51,249 51,793 48,733 47,992 2.44%
NOSH 93,902 94,545 94,352 94,905 94,170 95,555 94,102 -0.14%
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% 3.95% 4.28% 7.97% 6.01% -2.68% -4.73% -
ROE -4.51% 2.96% 4.12% 9.30% 6.54% -1.99% -4.32% -
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 53.97 63.90 61.71 66.76 63.04 52.11 58.31 -5.00%
EPS -2.39 1.54 2.19 5.02 3.60 -1.01 -2.20 5.65%
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 8.54 8.23 8.95 8.39 7.04 7.75 -5.11%
EPS -0.32 0.21 0.29 0.67 0.48 -0.14 -0.29 6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.0695 0.0707 0.0724 0.0732 0.0689 0.0678 2.43%
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 1.00 0.70 0.51 0.56 0.83 0.64 -8.48%
P/EPS -12.56 41.56 19.68 6.77 9.73 -42.40 -17.02 -18.26%
EY -7.96 2.41 5.08 14.77 10.28 -2.36 -5.87 22.40%
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 1.08 0.59 1.18 0.63 0.56 0.79 0.62 44.52%
P/EPS -24.49 24.68 33.40 8.36 9.73 -40.43 -16.34 30.80%
EY -4.08 4.05 2.99 11.96 10.28 -2.47 -6.12 -23.59%
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