[VITROX] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 805.72%
YoY- 307.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 87,609 85,608 78,208 51,936 18,134 16,106 12,218 270.51%
PBT 32,547 32,021 29,148 17,984 2,070 1,053 -1,944 -
Tax -734 -758 -610 -404 -129 -4 0 -
NP 31,813 31,262 28,538 17,580 1,941 1,049 -1,944 -
-
NP to SH 31,813 31,262 28,538 17,580 1,941 1,049 -1,944 -
-
Tax Rate 2.26% 2.37% 2.09% 2.25% 6.23% 0.38% - -
Total Cost 55,796 54,345 49,670 34,356 16,193 15,057 14,162 148.82%
-
Net Worth 50,868 72,519 63,372 53,640 49,319 48,624 46,841 5.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,570 - - - 1,681 2,263 3,394 21.87%
Div Payout % 14.37% - - - 86.61% 215.69% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 50,868 72,519 63,372 53,640 49,319 48,624 46,841 5.63%
NOSH 152,346 152,352 152,446 152,604 152,834 154,313 154,285 -0.83%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 36.31% 36.52% 36.49% 33.85% 10.70% 6.51% -15.91% -
ROE 62.54% 43.11% 45.03% 32.77% 3.94% 2.16% -4.15% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 57.51 56.19 51.30 34.03 11.87 10.44 7.92 273.63%
EPS 13.92 20.52 18.72 11.52 1.27 0.68 -1.26 -
DPS 3.00 0.00 0.00 0.00 1.10 1.47 2.20 22.90%
NAPS 0.3339 0.476 0.4157 0.3515 0.3227 0.3151 0.3036 6.52%
Adjusted Per Share Value based on latest NOSH - 152,604
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.63 4.53 4.13 2.75 0.96 0.85 0.65 268.88%
EPS 1.68 1.65 1.51 0.93 0.10 0.06 -0.10 -
DPS 0.24 0.00 0.00 0.00 0.09 0.12 0.18 21.07%
NAPS 0.0269 0.0383 0.0335 0.0284 0.0261 0.0257 0.0248 5.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.81 0.77 0.51 0.39 0.33 0.31 0.39 -
P/RPS 1.41 1.37 0.99 1.15 2.78 2.97 4.92 -56.43%
P/EPS 3.88 3.75 2.72 3.39 25.98 45.59 -30.95 -
EY 25.78 26.65 36.71 29.54 3.85 2.19 -3.23 -
DY 3.70 0.00 0.00 0.00 3.33 4.73 5.64 -24.44%
P/NAPS 2.43 1.62 1.23 1.11 1.02 0.98 1.28 53.14%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 22/11/10 26/08/10 17/05/10 01/03/10 28/10/09 13/08/09 -
Price 1.01 0.85 0.72 0.52 0.34 0.29 0.30 -
P/RPS 1.76 1.51 1.40 1.53 2.87 2.78 3.79 -39.94%
P/EPS 4.84 4.14 3.85 4.51 26.77 42.65 -23.81 -
EY 20.68 24.14 26.00 22.15 3.74 2.34 -4.20 -
DY 2.97 0.00 0.00 0.00 3.24 5.06 7.33 -45.15%
P/NAPS 3.02 1.79 1.73 1.48 1.05 0.92 0.99 109.90%

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