[VITROX] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.19%
YoY- 34.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 29,084 27,468 36,169 33,730 31,162 26,780 24,000 13.67%
PBT 10,828 9,740 14,867 13,605 12,372 10,024 9,826 6.69%
Tax -256 -112 -440 -253 -364 -220 -328 -15.24%
NP 10,572 9,628 14,427 13,352 12,008 9,804 9,498 7.41%
-
NP to SH 10,572 9,628 14,427 13,352 12,008 9,804 9,498 7.41%
-
Tax Rate 2.36% 1.15% 2.96% 1.86% 2.94% 2.19% 3.34% -
Total Cost 18,512 17,840 21,742 20,378 19,154 16,976 14,502 17.69%
-
Net Worth 46,783 47,084 44,582 40,955 36,970 34,189 33,250 25.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,200 - 3,099 3,100 4,654 6,205 774 300.85%
Div Payout % 58.65% - 21.48% 23.22% 38.76% 63.29% 8.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 46,783 47,084 44,582 40,955 36,970 34,189 33,250 25.58%
NOSH 155,014 155,290 154,962 155,015 155,142 155,126 154,942 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 36.35% 35.05% 39.89% 39.58% 38.53% 36.61% 39.58% -
ROE 22.60% 20.45% 32.36% 32.60% 32.48% 28.68% 28.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.76 17.69 23.34 21.76 20.09 17.26 15.49 13.63%
EPS 6.82 6.20 9.31 8.61 7.74 6.32 6.13 7.37%
DPS 4.00 0.00 2.00 2.00 3.00 4.00 0.50 300.50%
NAPS 0.3018 0.3032 0.2877 0.2642 0.2383 0.2204 0.2146 25.54%
Adjusted Per Share Value based on latest NOSH - 154,826
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.54 1.45 1.91 1.78 1.65 1.42 1.27 13.72%
EPS 0.56 0.51 0.76 0.71 0.63 0.52 0.50 7.85%
DPS 0.33 0.00 0.16 0.16 0.25 0.33 0.04 308.81%
NAPS 0.0247 0.0249 0.0236 0.0216 0.0195 0.0181 0.0176 25.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.42 0.47 0.59 0.50 0.64 0.67 0.77 -
P/RPS 2.24 2.66 2.53 2.30 3.19 3.88 4.97 -41.24%
P/EPS 6.16 7.58 6.34 5.80 8.27 10.60 12.56 -37.83%
EY 16.24 13.19 15.78 17.23 12.09 9.43 7.96 60.93%
DY 9.52 0.00 3.39 4.00 4.69 5.97 0.65 499.59%
P/NAPS 1.39 1.55 2.05 1.89 2.69 3.04 3.59 -46.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 21/05/08 20/02/08 16/11/07 29/08/07 28/05/07 22/02/07 -
Price 0.41 0.51 0.48 0.60 0.66 0.65 0.74 -
P/RPS 2.19 2.88 2.06 2.76 3.29 3.77 4.78 -40.59%
P/EPS 6.01 8.23 5.16 6.97 8.53 10.28 12.07 -37.20%
EY 16.63 12.16 19.40 14.36 11.73 9.72 8.28 59.25%
DY 9.76 0.00 4.17 3.33 4.55 6.15 0.68 491.56%
P/NAPS 1.36 1.68 1.67 2.27 2.77 2.95 3.45 -46.26%

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