[VITROX] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 9.8%
YoY- -11.96%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,952 26,413 29,854 29,084 27,468 36,169 33,730 -76.02%
PBT -8,484 8,599 10,944 10,828 9,740 14,867 13,605 -
Tax 0 -275 -222 -256 -112 -440 -253 -
NP -8,484 8,324 10,721 10,572 9,628 14,427 13,352 -
-
NP to SH -8,484 8,324 10,721 10,572 9,628 14,427 13,352 -
-
Tax Rate - 3.20% 2.03% 2.36% 1.15% 2.96% 1.86% -
Total Cost 12,436 18,089 19,133 18,512 17,840 21,742 20,378 -28.03%
-
Net Worth 46,124 49,819 49,516 46,783 47,084 44,582 40,955 8.23%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 4,303 3,100 4,131 6,200 - 3,099 3,100 24.40%
Div Payout % 0.00% 37.24% 38.54% 58.65% - 21.48% 23.22% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 46,124 49,819 49,516 46,783 47,084 44,582 40,955 8.23%
NOSH 153,695 155,009 154,932 155,014 155,290 154,962 155,015 -0.56%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -214.68% 31.51% 35.91% 36.35% 35.05% 39.89% 39.58% -
ROE -18.39% 16.71% 21.65% 22.60% 20.45% 32.36% 32.60% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.57 17.04 19.27 18.76 17.69 23.34 21.76 -75.89%
EPS -5.52 5.37 6.92 6.82 6.20 9.31 8.61 -
DPS 2.80 2.00 2.67 4.00 0.00 2.00 2.00 25.12%
NAPS 0.3001 0.3214 0.3196 0.3018 0.3032 0.2877 0.2642 8.85%
Adjusted Per Share Value based on latest NOSH - 154,784
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.21 1.40 1.58 1.54 1.45 1.91 1.78 -75.91%
EPS -0.45 0.44 0.57 0.56 0.51 0.76 0.71 -
DPS 0.23 0.16 0.22 0.33 0.00 0.16 0.16 27.34%
NAPS 0.0244 0.0263 0.0262 0.0247 0.0249 0.0236 0.0216 8.45%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.31 0.39 0.42 0.47 0.59 0.50 -
P/RPS 9.72 1.82 2.02 2.24 2.66 2.53 2.30 161.16%
P/EPS -4.53 5.77 5.64 6.16 7.58 6.34 5.80 -
EY -22.08 17.32 17.74 16.24 13.19 15.78 17.23 -
DY 11.20 6.45 6.84 9.52 0.00 3.39 4.00 98.53%
P/NAPS 0.83 0.96 1.22 1.39 1.55 2.05 1.89 -42.19%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 20/02/09 14/11/08 29/08/08 21/05/08 20/02/08 16/11/07 -
Price 0.30 0.27 0.33 0.41 0.51 0.48 0.60 -
P/RPS 11.67 1.58 1.71 2.19 2.88 2.06 2.76 161.25%
P/EPS -5.43 5.03 4.77 6.01 8.23 5.16 6.97 -
EY -18.40 19.89 20.97 16.63 12.16 19.40 14.36 -
DY 9.33 7.41 8.08 9.76 0.00 4.17 3.33 98.61%
P/NAPS 1.00 0.84 1.03 1.36 1.68 1.67 2.27 -42.07%

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