[VITROX] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.63%
YoY- 9.56%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 31,162 26,780 24,000 23,246 22,614 20,520 9,130 127.20%
PBT 12,372 10,024 9,826 10,585 10,470 10,264 9,815 16.73%
Tax -364 -220 -328 -621 -666 -888 -587 -27.34%
NP 12,008 9,804 9,498 9,964 9,804 9,376 9,228 19.24%
-
NP to SH 12,008 9,804 9,498 9,964 9,804 9,376 9,228 19.24%
-
Tax Rate 2.94% 2.19% 3.34% 5.87% 6.36% 8.65% 5.98% -
Total Cost 19,154 16,976 14,502 13,282 12,810 11,144 -98 -
-
Net Worth 36,970 34,189 33,250 31,085 28,543 26,761 12,257 109.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,654 6,205 774 1,033 1,551 - - -
Div Payout % 38.76% 63.29% 8.16% 10.37% 15.82% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 36,970 34,189 33,250 31,085 28,543 26,761 12,257 109.18%
NOSH 155,142 155,126 154,942 155,041 155,126 155,231 77,873 58.52%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 38.53% 36.61% 39.58% 42.86% 43.35% 45.69% 101.07% -
ROE 32.48% 28.68% 28.56% 32.05% 34.35% 35.03% 75.29% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.09 17.26 15.49 14.99 14.58 13.22 11.72 43.37%
EPS 7.74 6.32 6.13 6.43 6.32 6.04 11.85 -24.77%
DPS 3.00 4.00 0.50 0.67 1.00 0.00 0.00 -
NAPS 0.2383 0.2204 0.2146 0.2005 0.184 0.1724 0.1574 31.95%
Adjusted Per Share Value based on latest NOSH - 154,879
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.65 1.42 1.27 1.23 1.20 1.08 0.48 128.28%
EPS 0.63 0.52 0.50 0.53 0.52 0.50 0.49 18.29%
DPS 0.25 0.33 0.04 0.05 0.08 0.00 0.00 -
NAPS 0.0195 0.0181 0.0176 0.0164 0.0151 0.0141 0.0065 108.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.64 0.67 0.77 0.53 0.38 0.33 0.29 -
P/RPS 3.19 3.88 4.97 3.53 2.61 2.50 2.47 18.64%
P/EPS 8.27 10.60 12.56 8.25 6.01 5.46 2.45 125.52%
EY 12.09 9.43 7.96 12.13 16.63 18.30 40.86 -55.69%
DY 4.69 5.97 0.65 1.26 2.63 0.00 0.00 -
P/NAPS 2.69 3.04 3.59 2.64 2.07 1.91 1.84 28.90%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 22/02/07 15/11/06 22/08/06 22/05/06 27/02/06 -
Price 0.66 0.65 0.74 0.77 0.38 0.35 0.35 -
P/RPS 3.29 3.77 4.78 5.14 2.61 2.65 2.99 6.60%
P/EPS 8.53 10.28 12.07 11.98 6.01 5.79 2.95 103.35%
EY 11.73 9.72 8.28 8.35 16.63 17.26 33.86 -50.76%
DY 4.55 6.15 0.68 0.87 2.63 0.00 0.00 -
P/NAPS 2.77 2.95 3.45 3.84 2.07 2.03 2.22 15.94%

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