[VITROX] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -5.27%
YoY- -8.42%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 62,720 34,528 79,203 89,169 97,586 86,752 87,609 -19.98%
PBT 18,732 -3,580 23,005 29,209 30,722 26,264 32,547 -30.83%
Tax -1,016 -176 -779 -578 -498 -560 -734 24.22%
NP 17,716 -3,756 22,226 28,630 30,224 25,704 31,813 -32.33%
-
NP to SH 17,716 -3,756 22,226 28,630 30,224 25,704 31,813 -32.33%
-
Tax Rate 5.42% - 3.39% 1.98% 1.62% 2.13% 2.26% -
Total Cost 45,004 38,284 56,977 60,538 67,362 61,048 55,796 -13.36%
-
Net Worth 103,165 94,495 96,559 98,354 92,423 82,368 50,868 60.29%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,637 - 9,251 9,265 9,299 - 4,570 0.97%
Div Payout % 26.18% - 41.62% 32.36% 30.77% - 14.37% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 103,165 94,495 96,559 98,354 92,423 82,368 50,868 60.29%
NOSH 231,884 229,024 231,279 231,639 154,994 151,914 152,346 32.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 28.25% -10.88% 28.06% 32.11% 30.97% 29.63% 36.31% -
ROE 17.17% -3.97% 23.02% 29.11% 32.70% 31.21% 62.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.05 15.08 34.25 38.49 62.96 57.11 57.51 -39.54%
EPS 7.64 -1.64 9.61 12.36 19.50 16.92 13.92 -32.98%
DPS 2.00 0.00 4.00 4.00 6.00 0.00 3.00 -23.70%
NAPS 0.4449 0.4126 0.4175 0.4246 0.5963 0.5422 0.3339 21.10%
Adjusted Per Share Value based on latest NOSH - 232,116
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.32 1.83 4.19 4.71 5.16 4.59 4.63 -19.90%
EPS 0.94 -0.20 1.17 1.51 1.60 1.36 1.68 -32.12%
DPS 0.25 0.00 0.49 0.49 0.49 0.00 0.24 2.76%
NAPS 0.0545 0.0499 0.051 0.052 0.0489 0.0435 0.0269 60.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.69 0.73 0.87 0.915 1.35 1.43 0.81 -
P/RPS 2.55 4.84 2.54 2.38 2.14 2.50 1.41 48.49%
P/EPS 9.03 -44.51 9.05 7.40 6.92 8.45 3.88 75.70%
EY 11.07 -2.25 11.05 13.51 14.44 11.83 25.78 -43.11%
DY 2.90 0.00 4.60 4.37 4.44 0.00 3.70 -15.00%
P/NAPS 1.55 1.77 2.08 2.15 2.26 2.64 2.43 -25.92%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 24/05/12 28/02/12 18/11/11 19/08/11 19/08/11 17/02/11 -
Price 0.65 0.63 0.75 0.92 1.18 1.18 1.01 -
P/RPS 2.40 4.18 2.19 2.39 1.87 2.07 1.76 22.99%
P/EPS 8.51 -38.41 7.80 7.44 6.05 6.97 4.84 45.72%
EY 11.75 -2.60 12.81 13.43 16.53 14.34 20.68 -31.42%
DY 3.08 0.00 5.33 4.35 5.08 0.00 2.97 2.45%
P/NAPS 1.46 1.53 1.80 2.17 1.98 2.18 3.02 -38.42%

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