[VITROX] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 66.79%
YoY- 34.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 14,542 6,867 36,169 25,298 15,581 6,695 24,000 -28.41%
PBT 5,414 2,435 14,867 10,204 6,186 2,506 9,826 -32.81%
Tax -128 -28 -440 -190 -182 -55 -328 -46.62%
NP 5,286 2,407 14,427 10,014 6,004 2,451 9,498 -32.36%
-
NP to SH 5,286 2,407 14,427 10,014 6,004 2,451 9,498 -32.36%
-
Tax Rate 2.36% 1.15% 2.96% 1.86% 2.94% 2.19% 3.34% -
Total Cost 9,256 4,460 21,742 15,284 9,577 4,244 14,502 -25.88%
-
Net Worth 46,783 47,084 44,582 40,955 36,970 34,189 33,250 25.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,100 - 3,099 2,325 2,327 1,551 774 152.41%
Div Payout % 58.65% - 21.48% 23.22% 38.76% 63.29% 8.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 46,783 47,084 44,582 40,955 36,970 34,189 33,250 25.58%
NOSH 155,014 155,290 154,962 155,015 155,142 155,126 154,942 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 36.35% 35.05% 39.89% 39.58% 38.53% 36.61% 39.58% -
ROE 11.30% 5.11% 32.36% 24.45% 16.24% 7.17% 28.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.38 4.42 23.34 16.32 10.04 4.32 15.49 -28.44%
EPS 3.41 1.55 9.31 6.46 3.87 1.58 6.13 -32.38%
DPS 2.00 0.00 2.00 1.50 1.50 1.00 0.50 152.19%
NAPS 0.3018 0.3032 0.2877 0.2642 0.2383 0.2204 0.2146 25.54%
Adjusted Per Share Value based on latest NOSH - 154,826
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.77 0.36 1.91 1.34 0.82 0.35 1.27 -28.38%
EPS 0.28 0.13 0.76 0.53 0.32 0.13 0.50 -32.08%
DPS 0.16 0.00 0.16 0.12 0.12 0.08 0.04 152.19%
NAPS 0.0247 0.0249 0.0236 0.0216 0.0195 0.0181 0.0176 25.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.42 0.47 0.59 0.50 0.64 0.67 0.77 -
P/RPS 4.48 10.63 2.53 3.06 6.37 15.52 4.97 -6.69%
P/EPS 12.32 30.32 6.34 7.74 16.54 42.41 12.56 -1.27%
EY 8.12 3.30 15.78 12.92 6.05 2.36 7.96 1.33%
DY 4.76 0.00 3.39 3.00 2.34 1.49 0.65 277.56%
P/NAPS 1.39 1.55 2.05 1.89 2.69 3.04 3.59 -46.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 21/05/08 20/02/08 16/11/07 29/08/07 28/05/07 22/02/07 -
Price 0.41 0.51 0.48 0.60 0.66 0.65 0.74 -
P/RPS 4.37 11.53 2.06 3.68 6.57 15.06 4.78 -5.80%
P/EPS 12.02 32.90 5.16 9.29 17.05 41.14 12.07 -0.27%
EY 8.32 3.04 19.40 10.77 5.86 2.43 8.28 0.32%
DY 4.88 0.00 4.17 2.50 2.27 1.54 0.68 272.50%
P/NAPS 1.36 1.68 1.67 2.27 2.77 2.95 3.45 -46.26%

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