[VITROX] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 84.97%
YoY- -76.68%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 85,608 78,208 51,936 18,134 16,106 12,218 3,952 675.62%
PBT 32,021 29,148 17,984 2,070 1,053 -1,944 -8,484 -
Tax -758 -610 -404 -129 -4 0 0 -
NP 31,262 28,538 17,580 1,941 1,049 -1,944 -8,484 -
-
NP to SH 31,262 28,538 17,580 1,941 1,049 -1,944 -8,484 -
-
Tax Rate 2.37% 2.09% 2.25% 6.23% 0.38% - - -
Total Cost 54,345 49,670 34,356 16,193 15,057 14,162 12,436 167.05%
-
Net Worth 72,519 63,372 53,640 49,319 48,624 46,841 46,124 35.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,681 2,263 3,394 4,303 -
Div Payout % - - - 86.61% 215.69% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 72,519 63,372 53,640 49,319 48,624 46,841 46,124 35.17%
NOSH 152,352 152,446 152,604 152,834 154,313 154,285 153,695 -0.58%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 36.52% 36.49% 33.85% 10.70% 6.51% -15.91% -214.68% -
ROE 43.11% 45.03% 32.77% 3.94% 2.16% -4.15% -18.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.19 51.30 34.03 11.87 10.44 7.92 2.57 680.43%
EPS 20.52 18.72 11.52 1.27 0.68 -1.26 -5.52 -
DPS 0.00 0.00 0.00 1.10 1.47 2.20 2.80 -
NAPS 0.476 0.4157 0.3515 0.3227 0.3151 0.3036 0.3001 35.96%
Adjusted Per Share Value based on latest NOSH - 153,866
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.53 4.13 2.75 0.96 0.85 0.65 0.21 673.46%
EPS 1.65 1.51 0.93 0.10 0.06 -0.10 -0.45 -
DPS 0.00 0.00 0.00 0.09 0.12 0.18 0.23 -
NAPS 0.0383 0.0335 0.0284 0.0261 0.0257 0.0248 0.0244 35.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.77 0.51 0.39 0.33 0.31 0.39 0.25 -
P/RPS 1.37 0.99 1.15 2.78 2.97 4.92 9.72 -72.88%
P/EPS 3.75 2.72 3.39 25.98 45.59 -30.95 -4.53 -
EY 26.65 36.71 29.54 3.85 2.19 -3.23 -22.08 -
DY 0.00 0.00 0.00 3.33 4.73 5.64 11.20 -
P/NAPS 1.62 1.23 1.11 1.02 0.98 1.28 0.83 56.11%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 17/05/10 01/03/10 28/10/09 13/08/09 28/05/09 -
Price 0.85 0.72 0.52 0.34 0.29 0.30 0.30 -
P/RPS 1.51 1.40 1.53 2.87 2.78 3.79 11.67 -74.38%
P/EPS 4.14 3.85 4.51 26.77 42.65 -23.81 -5.43 -
EY 24.14 26.00 22.15 3.74 2.34 -4.20 -18.40 -
DY 0.00 0.00 0.00 3.24 5.06 7.33 9.33 -
P/NAPS 1.79 1.73 1.48 1.05 0.92 0.99 1.00 47.37%

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