[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 44.07%
YoY- 51.9%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 22,391 14,542 6,867 36,169 25,298 15,581 6,695 123.14%
PBT 8,208 5,414 2,435 14,867 10,204 6,186 2,506 120.07%
Tax -167 -128 -28 -440 -190 -182 -55 109.26%
NP 8,041 5,286 2,407 14,427 10,014 6,004 2,451 120.31%
-
NP to SH 8,041 5,286 2,407 14,427 10,014 6,004 2,451 120.31%
-
Tax Rate 2.03% 2.36% 1.15% 2.96% 1.86% 2.94% 2.19% -
Total Cost 14,350 9,256 4,460 21,742 15,284 9,577 4,244 124.77%
-
Net Worth 49,516 46,783 47,084 44,582 40,955 36,970 34,189 27.92%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,098 3,100 - 3,099 2,325 2,327 1,551 58.40%
Div Payout % 38.54% 58.65% - 21.48% 23.22% 38.76% 63.29% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 49,516 46,783 47,084 44,582 40,955 36,970 34,189 27.92%
NOSH 154,932 155,014 155,290 154,962 155,015 155,142 155,126 -0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 35.91% 36.35% 35.05% 39.89% 39.58% 38.53% 36.61% -
ROE 16.24% 11.30% 5.11% 32.36% 24.45% 16.24% 7.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.45 9.38 4.42 23.34 16.32 10.04 4.32 123.16%
EPS 5.19 3.41 1.55 9.31 6.46 3.87 1.58 120.49%
DPS 2.00 2.00 0.00 2.00 1.50 1.50 1.00 58.53%
NAPS 0.3196 0.3018 0.3032 0.2877 0.2642 0.2383 0.2204 28.02%
Adjusted Per Share Value based on latest NOSH - 154,877
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.18 0.77 0.36 1.91 1.34 0.82 0.35 124.34%
EPS 0.43 0.28 0.13 0.76 0.53 0.32 0.13 121.51%
DPS 0.16 0.16 0.00 0.16 0.12 0.12 0.08 58.53%
NAPS 0.0262 0.0247 0.0249 0.0236 0.0216 0.0195 0.0181 27.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.42 0.47 0.59 0.50 0.64 0.67 -
P/RPS 2.70 4.48 10.63 2.53 3.06 6.37 15.52 -68.73%
P/EPS 7.51 12.32 30.32 6.34 7.74 16.54 42.41 -68.36%
EY 13.31 8.12 3.30 15.78 12.92 6.05 2.36 215.84%
DY 5.13 4.76 0.00 3.39 3.00 2.34 1.49 127.49%
P/NAPS 1.22 1.39 1.55 2.05 1.89 2.69 3.04 -45.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 29/08/08 21/05/08 20/02/08 16/11/07 29/08/07 28/05/07 -
Price 0.33 0.41 0.51 0.48 0.60 0.66 0.65 -
P/RPS 2.28 4.37 11.53 2.06 3.68 6.57 15.06 -71.49%
P/EPS 6.36 12.02 32.90 5.16 9.29 17.05 41.14 -71.09%
EY 15.73 8.32 3.04 19.40 10.77 5.86 2.43 246.15%
DY 6.06 4.88 0.00 4.17 2.50 2.27 1.54 148.62%
P/NAPS 1.03 1.36 1.68 1.67 2.27 2.77 2.95 -50.32%

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