[VITROX] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 135.17%
YoY- 5.91%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 8,632 79,203 66,877 48,793 21,688 87,609 64,206 -73.72%
PBT -895 23,005 21,907 15,361 6,566 32,547 24,016 -
Tax -44 -779 -434 -249 -140 -734 -569 -81.82%
NP -939 22,226 21,473 15,112 6,426 31,813 23,447 -
-
NP to SH -939 22,226 21,473 15,112 6,426 31,813 23,447 -
-
Tax Rate - 3.39% 1.98% 1.62% 2.13% 2.26% 2.37% -
Total Cost 9,571 56,977 45,404 33,681 15,262 55,796 40,759 -61.90%
-
Net Worth 94,495 96,559 98,354 92,423 82,368 50,868 72,519 19.28%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 9,251 6,949 4,649 - 4,570 - -
Div Payout % - 41.62% 32.36% 30.77% - 14.37% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 94,495 96,559 98,354 92,423 82,368 50,868 72,519 19.28%
NOSH 229,024 231,279 231,639 154,994 151,914 152,346 152,352 31.19%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -10.88% 28.06% 32.11% 30.97% 29.63% 36.31% 36.52% -
ROE -0.99% 23.02% 21.83% 16.35% 7.80% 62.54% 32.33% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.77 34.25 28.87 31.48 14.28 57.51 42.14 -79.96%
EPS -0.41 9.61 9.27 9.75 4.23 13.92 15.39 -
DPS 0.00 4.00 3.00 3.00 0.00 3.00 0.00 -
NAPS 0.4126 0.4175 0.4246 0.5963 0.5422 0.3339 0.476 -9.08%
Adjusted Per Share Value based on latest NOSH - 155,125
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.46 4.19 3.54 2.58 1.15 4.63 3.39 -73.56%
EPS -0.05 1.17 1.14 0.80 0.34 1.68 1.24 -
DPS 0.00 0.49 0.37 0.25 0.00 0.24 0.00 -
NAPS 0.0499 0.051 0.052 0.0489 0.0435 0.0269 0.0383 19.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.73 0.87 0.915 1.35 1.43 0.81 0.77 -
P/RPS 19.37 2.54 3.17 4.29 10.02 1.41 1.83 381.38%
P/EPS -178.05 9.05 9.87 13.85 33.81 3.88 5.00 -
EY -0.56 11.05 10.13 7.22 2.96 25.78 19.99 -
DY 0.00 4.60 3.28 2.22 0.00 3.70 0.00 -
P/NAPS 1.77 2.08 2.15 2.26 2.64 2.43 1.62 6.07%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 28/02/12 18/11/11 19/08/11 19/08/11 17/02/11 22/11/10 -
Price 0.63 0.75 0.92 1.18 1.18 1.01 0.85 -
P/RPS 16.72 2.19 3.19 3.75 8.27 1.76 2.02 308.66%
P/EPS -153.66 7.80 9.92 12.10 27.90 4.84 5.52 -
EY -0.65 12.81 10.08 8.26 3.58 20.68 18.11 -
DY 0.00 5.33 3.26 2.54 0.00 2.97 0.00 -
P/NAPS 1.53 1.80 2.17 1.98 2.18 3.02 1.79 -9.92%

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