[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 3.51%
YoY- -30.14%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 55,183 31,360 8,632 79,203 66,877 48,793 21,688 86.05%
PBT 13,785 9,366 -895 23,005 21,907 15,361 6,566 63.73%
Tax -823 -508 -44 -779 -434 -249 -140 224.67%
NP 12,962 8,858 -939 22,226 21,473 15,112 6,426 59.44%
-
NP to SH 12,962 8,858 -939 22,226 21,473 15,112 6,426 59.44%
-
Tax Rate 5.97% 5.42% - 3.39% 1.98% 1.62% 2.13% -
Total Cost 42,221 22,502 9,571 56,977 45,404 33,681 15,262 96.70%
-
Net Worth 107,052 103,165 94,495 96,559 98,354 92,423 82,368 19.03%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,314 2,318 - 9,251 6,949 4,649 - -
Div Payout % 17.86% 26.18% - 41.62% 32.36% 30.77% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 107,052 103,165 94,495 96,559 98,354 92,423 82,368 19.03%
NOSH 231,464 231,884 229,024 231,279 231,639 154,994 151,914 32.30%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 23.49% 28.25% -10.88% 28.06% 32.11% 30.97% 29.63% -
ROE 12.11% 8.59% -0.99% 23.02% 21.83% 16.35% 7.80% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.84 13.52 3.77 34.25 28.87 31.48 14.28 40.59%
EPS 5.60 3.82 -0.41 9.61 9.27 9.75 4.23 20.50%
DPS 1.00 1.00 0.00 4.00 3.00 3.00 0.00 -
NAPS 0.4625 0.4449 0.4126 0.4175 0.4246 0.5963 0.5422 -10.03%
Adjusted Per Share Value based on latest NOSH - 228,181
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.92 1.66 0.46 4.19 3.54 2.58 1.15 85.80%
EPS 0.69 0.47 -0.05 1.17 1.14 0.80 0.34 60.08%
DPS 0.12 0.12 0.00 0.49 0.37 0.25 0.00 -
NAPS 0.0566 0.0545 0.0499 0.051 0.052 0.0489 0.0435 19.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.63 0.69 0.73 0.87 0.915 1.35 1.43 -
P/RPS 2.64 5.10 19.37 2.54 3.17 4.29 10.02 -58.80%
P/EPS 11.25 18.06 -178.05 9.05 9.87 13.85 33.81 -51.88%
EY 8.89 5.54 -0.56 11.05 10.13 7.22 2.96 107.74%
DY 1.59 1.45 0.00 4.60 3.28 2.22 0.00 -
P/NAPS 1.36 1.55 1.77 2.08 2.15 2.26 2.64 -35.65%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 24/05/12 28/02/12 18/11/11 19/08/11 19/08/11 -
Price 0.65 0.65 0.63 0.75 0.92 1.18 1.18 -
P/RPS 2.73 4.81 16.72 2.19 3.19 3.75 8.27 -52.13%
P/EPS 11.61 17.02 -153.66 7.80 9.92 12.10 27.90 -44.17%
EY 8.62 5.88 -0.65 12.81 10.08 8.26 3.58 79.35%
DY 1.54 1.54 0.00 5.33 3.26 2.54 0.00 -
P/NAPS 1.41 1.46 1.53 1.80 2.17 1.98 2.18 -25.15%

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