[VITROX] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.45%
YoY- -39.64%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 82,562 51,700 88,871 73,577 62,720 34,528 79,203 2.81%
PBT 15,220 2,876 21,557 18,380 18,732 -3,580 23,005 -24.09%
Tax -1,338 -1,044 -1,066 -1,097 -1,016 -176 -779 43.46%
NP 13,882 1,832 20,491 17,282 17,716 -3,756 22,226 -26.95%
-
NP to SH 13,882 1,832 20,491 17,282 17,716 -3,756 22,226 -26.95%
-
Tax Rate 8.79% 36.30% 4.95% 5.97% 5.42% - 3.39% -
Total Cost 68,680 49,868 68,380 56,294 45,004 38,284 56,977 13.27%
-
Net Worth 116,215 111,500 114,616 107,052 103,165 94,495 96,559 13.16%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,784 - 2,315 3,086 4,637 - 9,251 -26.90%
Div Payout % 41.67% - 11.30% 17.86% 26.18% - 41.62% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 116,215 111,500 114,616 107,052 103,165 94,495 96,559 13.16%
NOSH 231,366 228,999 231,595 231,464 231,884 229,024 231,279 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.81% 3.54% 23.06% 23.49% 28.25% -10.88% 28.06% -
ROE 11.95% 1.64% 17.88% 16.14% 17.17% -3.97% 23.02% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 35.68 22.58 38.37 31.79 27.05 15.08 34.25 2.76%
EPS 6.00 0.80 8.85 7.47 7.64 -1.64 9.61 -26.97%
DPS 2.50 0.00 1.00 1.33 2.00 0.00 4.00 -26.92%
NAPS 0.5023 0.4869 0.4949 0.4625 0.4449 0.4126 0.4175 13.13%
Adjusted Per Share Value based on latest NOSH - 231,864
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.36 2.73 4.70 3.89 3.32 1.83 4.19 2.68%
EPS 0.73 0.10 1.08 0.91 0.94 -0.20 1.17 -27.00%
DPS 0.31 0.00 0.12 0.16 0.25 0.00 0.49 -26.32%
NAPS 0.0614 0.0589 0.0606 0.0566 0.0545 0.0499 0.051 13.18%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.77 0.65 0.65 0.63 0.69 0.73 0.87 -
P/RPS 2.16 2.88 1.69 1.98 2.55 4.84 2.54 -10.24%
P/EPS 12.83 81.25 7.35 8.44 9.03 -44.51 9.05 26.22%
EY 7.79 1.23 13.61 11.85 11.07 -2.25 11.05 -20.80%
DY 3.25 0.00 1.54 2.12 2.90 0.00 4.60 -20.69%
P/NAPS 1.53 1.33 1.31 1.36 1.55 1.77 2.08 -18.52%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 27/02/13 22/11/12 16/08/12 24/05/12 28/02/12 -
Price 0.80 0.80 0.695 0.65 0.65 0.63 0.75 -
P/RPS 2.24 3.54 1.81 2.04 2.40 4.18 2.19 1.51%
P/EPS 13.33 100.00 7.86 8.71 8.51 -38.41 7.80 42.98%
EY 7.50 1.00 12.73 11.49 11.75 -2.60 12.81 -30.03%
DY 3.13 0.00 1.44 2.05 3.08 0.00 5.33 -29.89%
P/NAPS 1.59 1.64 1.40 1.41 1.46 1.53 1.80 -7.94%

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