[VITROX] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.56%
YoY- 315.42%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 26,780 24,000 23,246 22,614 20,520 9,130 5,554 185.68%
PBT 10,024 9,826 10,585 10,470 10,264 9,815 9,094 6.71%
Tax -220 -328 -621 -666 -888 -587 0 -
NP 9,804 9,498 9,964 9,804 9,376 9,228 9,094 5.14%
-
NP to SH 9,804 9,498 9,964 9,804 9,376 9,228 9,094 5.14%
-
Tax Rate 2.19% 3.34% 5.87% 6.36% 8.65% 5.98% 0.00% -
Total Cost 16,976 14,502 13,282 12,810 11,144 -98 -3,540 -
-
Net Worth 34,189 33,250 31,085 28,543 26,761 12,257 7,936 164.99%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,205 774 1,033 1,551 - - - -
Div Payout % 63.29% 8.16% 10.37% 15.82% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 34,189 33,250 31,085 28,543 26,761 12,257 7,936 164.99%
NOSH 155,126 154,942 155,041 155,126 155,231 77,873 52,148 106.97%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 36.61% 39.58% 42.86% 43.35% 45.69% 101.07% 163.73% -
ROE 28.68% 28.56% 32.05% 34.35% 35.03% 75.29% 114.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.26 15.49 14.99 14.58 13.22 11.72 10.65 38.01%
EPS 6.32 6.13 6.43 6.32 6.04 11.85 17.44 -49.20%
DPS 4.00 0.50 0.67 1.00 0.00 0.00 0.00 -
NAPS 0.2204 0.2146 0.2005 0.184 0.1724 0.1574 0.1522 28.02%
Adjusted Per Share Value based on latest NOSH - 154,969
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.42 1.27 1.23 1.20 1.08 0.48 0.29 188.63%
EPS 0.52 0.50 0.53 0.52 0.50 0.49 0.48 5.48%
DPS 0.33 0.04 0.05 0.08 0.00 0.00 0.00 -
NAPS 0.0181 0.0176 0.0164 0.0151 0.0141 0.0065 0.0042 165.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.67 0.77 0.53 0.38 0.33 0.29 0.30 -
P/RPS 3.88 4.97 3.53 2.61 2.50 2.47 2.82 23.72%
P/EPS 10.60 12.56 8.25 6.01 5.46 2.45 1.72 236.51%
EY 9.43 7.96 12.13 16.63 18.30 40.86 58.13 -70.28%
DY 5.97 0.65 1.26 2.63 0.00 0.00 0.00 -
P/NAPS 3.04 3.59 2.64 2.07 1.91 1.84 1.97 33.57%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 22/02/07 15/11/06 22/08/06 22/05/06 27/02/06 26/10/05 -
Price 0.65 0.74 0.77 0.38 0.35 0.35 0.27 -
P/RPS 3.77 4.78 5.14 2.61 2.65 2.99 2.53 30.49%
P/EPS 10.28 12.07 11.98 6.01 5.79 2.95 1.55 253.40%
EY 9.72 8.28 8.35 16.63 17.26 33.86 64.59 -71.74%
DY 6.15 0.68 0.87 2.63 0.00 0.00 0.00 -
P/NAPS 2.95 3.45 3.84 2.07 2.03 2.22 1.77 40.61%

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