[ITRONIC] QoQ Quarter Result on 2022-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 12,411 8,091 7,429 8,018 10,223 10,496 16,392 -16.89% QoQ % 53.39% 8.91% -7.35% -21.57% -2.60% -35.97% - Horiz. % 75.71% 49.36% 45.32% 48.91% 62.37% 64.03% 100.00%
PBT -2,472 -2,411 -1,923 -1,054 -2,916 -1,807 874 - QoQ % -2.53% -25.38% -82.45% 63.85% -61.37% -306.75% - Horiz. % -282.84% -275.86% -220.02% -120.59% -333.64% -206.75% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -2,472 -2,411 -1,923 -1,054 -2,916 -1,807 874 - QoQ % -2.53% -25.38% -82.45% 63.85% -61.37% -306.75% - Horiz. % -282.84% -275.86% -220.02% -120.59% -333.64% -206.75% 100.00%
NP to SH -2,478 -2,414 -1,920 -1,053 -2,910 -1,804 879 - QoQ % -2.65% -25.73% -82.34% 63.81% -61.31% -305.23% - Horiz. % -281.91% -274.63% -218.43% -119.80% -331.06% -205.23% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 14,883 10,502 9,352 9,072 13,139 12,303 15,518 -2.74% QoQ % 41.72% 12.30% 3.09% -30.95% 6.80% -20.72% - Horiz. % 95.91% 67.68% 60.27% 58.46% 84.67% 79.28% 100.00%
Net Worth 17,501 21,021 20,552 20,552 13,247 13,023 14,502 13.31% QoQ % -16.75% 2.28% 0.00% 55.15% 1.72% -10.20% - Horiz. % 120.68% 144.95% 141.72% 141.72% 91.34% 89.80% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 17,501 21,021 20,552 20,552 13,247 13,023 14,502 13.31% QoQ % -16.75% 2.28% 0.00% 55.15% 1.72% -10.20% - Horiz. % 120.68% 144.95% 141.72% 141.72% 91.34% 89.80% 100.00%
NOSH 437,530 420,426 411,051 411,051 264,941 260,460 241,710 48.37% QoQ % 4.07% 2.28% 0.00% 55.15% 1.72% 7.76% - Horiz. % 181.01% 173.94% 170.06% 170.06% 109.61% 107.76% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -19.92 % -29.80 % -25.89 % -13.15 % -28.52 % -17.22 % 5.33 % - QoQ % 33.15% -15.10% -96.88% 53.89% -65.62% -423.08% - Horiz. % -373.73% -559.10% -485.74% -246.72% -535.08% -323.08% 100.00%
ROE -14.16 % -11.48 % -9.34 % -5.12 % -21.97 % -13.85 % 6.06 % - QoQ % -23.34% -22.91% -82.42% 76.70% -58.63% -328.55% - Horiz. % -233.66% -189.44% -154.13% -84.49% -362.54% -228.55% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.84 1.92 1.81 1.95 3.86 4.03 6.78 -43.93% QoQ % 47.92% 6.08% -7.18% -49.48% -4.22% -40.56% - Horiz. % 41.89% 28.32% 26.70% 28.76% 56.93% 59.44% 100.00%
EPS -0.57 -0.57 -0.47 -0.26 -1.10 -0.69 0.36 - QoQ % 0.00% -21.28% -80.77% 76.36% -59.42% -291.67% - Horiz. % -158.33% -158.33% -130.56% -72.22% -305.56% -191.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0500 0.0500 0.0500 0.0500 0.0500 0.0600 -23.63% QoQ % -20.00% 0.00% 0.00% 0.00% 0.00% -16.67% - Horiz. % 66.67% 83.33% 83.33% 83.33% 83.33% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 707,589 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.75 1.14 1.05 1.13 1.44 1.48 2.32 -17.09% QoQ % 53.51% 8.57% -7.08% -21.53% -2.70% -36.21% - Horiz. % 75.43% 49.14% 45.26% 48.71% 62.07% 63.79% 100.00%
EPS -0.35 -0.34 -0.27 -0.15 -0.41 -0.25 0.12 - QoQ % -2.94% -25.93% -80.00% 63.41% -64.00% -308.33% - Horiz. % -291.67% -283.33% -225.00% -125.00% -341.67% -208.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0247 0.0297 0.0290 0.0290 0.0187 0.0184 0.0205 13.19% QoQ % -16.84% 2.41% 0.00% 55.08% 1.63% -10.24% - Horiz. % 120.49% 144.88% 141.46% 141.46% 91.22% 89.76% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0750 0.0800 0.0900 0.0950 0.1100 0.2050 0.2150 -
P/RPS 2.64 4.16 4.98 4.87 2.85 5.09 3.17 -11.45% QoQ % -36.54% -16.47% 2.26% 70.88% -44.01% 60.57% - Horiz. % 83.28% 131.23% 157.10% 153.63% 89.91% 160.57% 100.00%
P/EPS -13.24 -13.93 -19.27 -37.08 -10.01 -29.60 59.12 - QoQ % 4.95% 27.71% 48.03% -270.43% 66.18% -150.07% - Horiz. % -22.40% -23.56% -32.59% -62.72% -16.93% -50.07% 100.00%
EY -7.55 -7.18 -5.19 -2.70 -9.99 -3.38 1.69 - QoQ % -5.15% -38.34% -92.22% 72.97% -195.56% -300.00% - Horiz. % -446.75% -424.85% -307.10% -159.76% -591.12% -200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.88 1.60 1.80 1.90 2.20 4.10 3.58 -34.83% QoQ % 17.50% -11.11% -5.26% -13.64% -46.34% 14.53% - Horiz. % 52.51% 44.69% 50.28% 53.07% 61.45% 114.53% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 26/08/22 31/05/22 28/02/22 30/11/21 30/09/21 -
Price 0.0600 0.0850 0.0850 0.0900 0.1000 0.1500 0.2050 -
P/RPS 2.12 4.42 4.70 4.61 2.59 3.72 3.02 -20.96% QoQ % -52.04% -5.96% 1.95% 77.99% -30.38% 23.18% - Horiz. % 70.20% 146.36% 155.63% 152.65% 85.76% 123.18% 100.00%
P/EPS -10.59 -14.80 -18.20 -35.13 -9.10 -21.66 56.37 - QoQ % 28.45% 18.68% 48.19% -286.04% 57.99% -138.42% - Horiz. % -18.79% -26.26% -32.29% -62.32% -16.14% -38.42% 100.00%
EY -9.44 -6.76 -5.50 -2.85 -10.98 -4.62 1.77 - QoQ % -39.64% -22.91% -92.98% 74.04% -137.66% -361.02% - Horiz. % -533.33% -381.92% -310.73% -161.02% -620.34% -261.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.50 1.70 1.70 1.80 2.00 3.00 3.42 -42.19% QoQ % -11.76% 0.00% -5.56% -10.00% -33.33% -12.28% - Horiz. % 43.86% 49.71% 49.71% 52.63% 58.48% 87.72% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
IB Conso Q12022 (Final).pdf 
