[VITROX] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
08-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 20,520 9,130 5,554 3,414 0 0 0 -
PBT 10,264 9,815 9,094 2,374 0 0 0 -
Tax -888 -587 0 9,876 0 0 0 -
NP 9,376 9,228 9,094 12,250 0 0 0 -
-
NP to SH 9,376 9,228 9,094 2,360 0 0 0 -
-
Tax Rate 8.65% 5.98% 0.00% -416.01% - - - -
Total Cost 11,144 -98 -3,540 -8,836 0 0 0 -
-
Net Worth 26,761 12,257 7,936 12,810 0 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 26,761 12,257 7,936 12,810 0 0 0 -
NOSH 155,231 77,873 52,148 70,658 0 0 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 45.69% 101.07% 163.73% 358.82% 0.00% 0.00% 0.00% -
ROE 35.03% 75.29% 114.59% 18.42% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.22 11.72 10.65 4.83 0.00 0.00 0.00 -
EPS 6.04 11.85 17.44 3.34 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1724 0.1574 0.1522 0.1813 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 70,416
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.08 0.48 0.29 0.18 0.00 0.00 0.00 -
EPS 0.50 0.49 0.48 0.12 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0141 0.0065 0.0042 0.0068 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 - - - - -
Price 0.33 0.29 0.30 0.00 0.00 0.00 0.00 -
P/RPS 2.50 2.47 2.82 0.00 0.00 0.00 0.00 -
P/EPS 5.46 2.45 1.72 0.00 0.00 0.00 0.00 -
EY 18.30 40.86 58.13 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.84 1.97 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 27/02/06 26/10/05 08/09/05 - - - -
Price 0.35 0.35 0.27 0.00 0.00 0.00 0.00 -
P/RPS 2.65 2.99 2.53 0.00 0.00 0.00 0.00 -
P/EPS 5.79 2.95 1.55 0.00 0.00 0.00 0.00 -
EY 17.26 33.86 64.59 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.22 1.77 0.00 0.00 0.00 0.00 -

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 ⃤ & 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