[VITROX] QoQ Cumulative 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- 146.63%
YoY- -76.68%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 64,206 39,104 12,984 18,134 12,080 6,109 988 1512.28%
PBT 24,016 14,574 4,496 2,070 790 -972 -2,121 -
Tax -569 -305 -101 -129 -3 0 0 -
NP 23,447 14,269 4,395 1,941 787 -972 -2,121 -
-
NP to SH 23,447 14,269 4,395 1,941 787 -972 -2,121 -
-
Tax Rate 2.37% 2.09% 2.25% 6.23% 0.38% - - -
Total Cost 40,759 24,835 8,589 16,193 11,293 7,081 3,109 455.12%
-
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 1,697 1,697 1,075 -
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 32.33% 22.52% 8.19% 3.94% 1.62% -2.08% -4.60% -
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 42.14 25.65 8.51 11.87 7.83 3.96 0.64 1526.43%
EPS 15.39 9.36 2.88 1.27 0.51 -0.63 -1.38 -
DPS 0.00 0.00 0.00 1.10 1.10 1.10 0.70 -
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 3.39 2.07 0.69 0.96 0.64 0.32 0.05 1558.46%
EPS 1.24 0.75 0.23 0.10 0.04 -0.05 -0.11 -
DPS 0.00 0.00 0.00 0.09 0.09 0.09 0.06 -
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 1.83 1.99 4.58 2.78 3.96 9.85 38.89 -86.94%
P/EPS 5.00 5.45 13.54 25.98 60.78 -61.90 -18.12 -
EY 19.99 18.35 7.38 3.85 1.65 -1.62 -5.52 -
DY 0.00 0.00 0.00 3.33 3.55 2.82 2.80 -
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 2.02 2.81 6.11 2.87 3.70 7.58 46.67 -87.64%
P/EPS 5.52 7.69 18.06 26.77 56.86 -47.62 -21.74 -
EY 18.11 13.00 5.54 3.74 1.76 -2.10 -4.60 -
DY 0.00 0.00 0.00 3.24 3.79 3.67 2.33 -
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