[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 126.43%
YoY- 307.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 87,609 64,206 39,104 12,984 18,134 12,080 6,109 487.41%
PBT 32,547 24,016 14,574 4,496 2,070 790 -972 -
Tax -734 -569 -305 -101 -129 -3 0 -
NP 31,813 23,447 14,269 4,395 1,941 787 -972 -
-
NP to SH 31,813 23,447 14,269 4,395 1,941 787 -972 -
-
Tax Rate 2.26% 2.37% 2.09% 2.25% 6.23% 0.38% - -
Total Cost 55,796 40,759 24,835 8,589 16,193 11,293 7,081 294.49%
-
Net Worth 50,868 72,519 63,372 53,640 49,319 48,624 46,841 5.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,570 - - - 1,681 1,697 1,697 93.21%
Div Payout % 14.37% - - - 86.61% 215.69% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 50,868 72,519 63,372 53,640 49,319 48,624 46,841 5.63%
NOSH 152,346 152,352 152,446 152,604 152,834 154,313 154,285 -0.83%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 36.31% 36.52% 36.49% 33.85% 10.70% 6.51% -15.91% -
ROE 62.54% 32.33% 22.52% 8.19% 3.94% 1.62% -2.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 57.51 42.14 25.65 8.51 11.87 7.83 3.96 492.35%
EPS 13.92 15.39 9.36 2.88 1.27 0.51 -0.63 -
DPS 3.00 0.00 0.00 0.00 1.10 1.10 1.10 94.84%
NAPS 0.3339 0.476 0.4157 0.3515 0.3227 0.3151 0.3036 6.52%
Adjusted Per Share Value based on latest NOSH - 152,604
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.63 3.39 2.07 0.69 0.96 0.64 0.32 490.89%
EPS 1.68 1.24 0.75 0.23 0.10 0.04 -0.05 -
DPS 0.24 0.00 0.00 0.00 0.09 0.09 0.09 91.95%
NAPS 0.0269 0.0383 0.0335 0.0284 0.0261 0.0257 0.0248 5.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.81 0.77 0.51 0.39 0.33 0.31 0.39 -
P/RPS 1.41 1.83 1.99 4.58 2.78 3.96 9.85 -72.53%
P/EPS 3.88 5.00 5.45 13.54 25.98 60.78 -61.90 -
EY 25.78 19.99 18.35 7.38 3.85 1.65 -1.62 -
DY 3.70 0.00 0.00 0.00 3.33 3.55 2.82 19.78%
P/NAPS 2.43 1.62 1.23 1.11 1.02 0.98 1.28 53.14%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 22/11/10 26/08/10 17/05/10 01/03/10 28/10/09 13/08/09 -
Price 1.01 0.85 0.72 0.52 0.34 0.29 0.30 -
P/RPS 1.76 2.02 2.81 6.11 2.87 3.70 7.58 -62.12%
P/EPS 4.84 5.52 7.69 18.06 26.77 56.86 -47.62 -
EY 20.68 18.11 13.00 5.54 3.74 1.76 -2.10 -
DY 2.97 0.00 0.00 0.00 3.24 3.79 3.67 -13.12%
P/NAPS 3.02 1.79 1.73 1.48 1.05 0.92 0.99 109.90%

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