[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 35.68%
YoY- 1539.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 66,877 48,793 21,688 87,609 64,206 39,104 12,984 197.95%
PBT 21,907 15,361 6,566 32,547 24,016 14,574 4,496 187.13%
Tax -434 -249 -140 -734 -569 -305 -101 164.07%
NP 21,473 15,112 6,426 31,813 23,447 14,269 4,395 187.65%
-
NP to SH 21,473 15,112 6,426 31,813 23,447 14,269 4,395 187.65%
-
Tax Rate 1.98% 1.62% 2.13% 2.26% 2.37% 2.09% 2.25% -
Total Cost 45,404 33,681 15,262 55,796 40,759 24,835 8,589 203.15%
-
Net Worth 98,354 92,423 82,368 50,868 72,519 63,372 53,640 49.75%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,949 4,649 - 4,570 - - - -
Div Payout % 32.36% 30.77% - 14.37% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 98,354 92,423 82,368 50,868 72,519 63,372 53,640 49.75%
NOSH 231,639 154,994 151,914 152,346 152,352 152,446 152,604 32.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 32.11% 30.97% 29.63% 36.31% 36.52% 36.49% 33.85% -
ROE 21.83% 16.35% 7.80% 62.54% 32.33% 22.52% 8.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.87 31.48 14.28 57.51 42.14 25.65 8.51 125.60%
EPS 9.27 9.75 4.23 13.92 15.39 9.36 2.88 117.84%
DPS 3.00 3.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.4246 0.5963 0.5422 0.3339 0.476 0.4157 0.3515 13.41%
Adjusted Per Share Value based on latest NOSH - 152,313
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.54 2.58 1.15 4.63 3.39 2.07 0.69 197.16%
EPS 1.14 0.80 0.34 1.68 1.24 0.75 0.23 190.42%
DPS 0.37 0.25 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.052 0.0489 0.0435 0.0269 0.0383 0.0335 0.0284 49.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.915 1.35 1.43 0.81 0.77 0.51 0.39 -
P/RPS 3.17 4.29 10.02 1.41 1.83 1.99 4.58 -21.73%
P/EPS 9.87 13.85 33.81 3.88 5.00 5.45 13.54 -18.98%
EY 10.13 7.22 2.96 25.78 19.99 18.35 7.38 23.48%
DY 3.28 2.22 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 2.15 2.26 2.64 2.43 1.62 1.23 1.11 55.32%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 19/08/11 19/08/11 17/02/11 22/11/10 26/08/10 17/05/10 -
Price 0.92 1.18 1.18 1.01 0.85 0.72 0.52 -
P/RPS 3.19 3.75 8.27 1.76 2.02 2.81 6.11 -35.13%
P/EPS 9.92 12.10 27.90 4.84 5.52 7.69 18.06 -32.90%
EY 10.08 8.26 3.58 20.68 18.11 13.00 5.54 48.98%
DY 3.26 2.54 0.00 2.97 0.00 0.00 0.00 -
P/NAPS 2.17 1.98 2.18 3.02 1.79 1.73 1.48 29.03%

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