[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -79.8%
YoY- 46.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 79,203 66,877 48,793 21,688 87,609 64,206 39,104 59.87%
PBT 23,005 21,907 15,361 6,566 32,547 24,016 14,574 35.45%
Tax -779 -434 -249 -140 -734 -569 -305 86.53%
NP 22,226 21,473 15,112 6,426 31,813 23,447 14,269 34.26%
-
NP to SH 22,226 21,473 15,112 6,426 31,813 23,447 14,269 34.26%
-
Tax Rate 3.39% 1.98% 1.62% 2.13% 2.26% 2.37% 2.09% -
Total Cost 56,977 45,404 33,681 15,262 55,796 40,759 24,835 73.68%
-
Net Worth 96,559 98,354 92,423 82,368 50,868 72,519 63,372 32.31%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 9,251 6,949 4,649 - 4,570 - - -
Div Payout % 41.62% 32.36% 30.77% - 14.37% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 96,559 98,354 92,423 82,368 50,868 72,519 63,372 32.31%
NOSH 231,279 231,639 154,994 151,914 152,346 152,352 152,446 31.93%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 28.06% 32.11% 30.97% 29.63% 36.31% 36.52% 36.49% -
ROE 23.02% 21.83% 16.35% 7.80% 62.54% 32.33% 22.52% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.25 28.87 31.48 14.28 57.51 42.14 25.65 21.19%
EPS 9.61 9.27 9.75 4.23 13.92 15.39 9.36 1.76%
DPS 4.00 3.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 0.4175 0.4246 0.5963 0.5422 0.3339 0.476 0.4157 0.28%
Adjusted Per Share Value based on latest NOSH - 151,914
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.19 3.54 2.58 1.15 4.63 3.39 2.07 59.81%
EPS 1.17 1.14 0.80 0.34 1.68 1.24 0.75 34.39%
DPS 0.49 0.37 0.25 0.00 0.24 0.00 0.00 -
NAPS 0.051 0.052 0.0489 0.0435 0.0269 0.0383 0.0335 32.23%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.87 0.915 1.35 1.43 0.81 0.77 0.51 -
P/RPS 2.54 3.17 4.29 10.02 1.41 1.83 1.99 17.61%
P/EPS 9.05 9.87 13.85 33.81 3.88 5.00 5.45 40.09%
EY 11.05 10.13 7.22 2.96 25.78 19.99 18.35 -28.62%
DY 4.60 3.28 2.22 0.00 3.70 0.00 0.00 -
P/NAPS 2.08 2.15 2.26 2.64 2.43 1.62 1.23 41.80%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 18/11/11 19/08/11 19/08/11 17/02/11 22/11/10 26/08/10 -
Price 0.75 0.92 1.18 1.18 1.01 0.85 0.72 -
P/RPS 2.19 3.19 3.75 8.27 1.76 2.02 2.81 -15.27%
P/EPS 7.80 9.92 12.10 27.90 4.84 5.52 7.69 0.94%
EY 12.81 10.08 8.26 3.58 20.68 18.11 13.00 -0.97%
DY 5.33 3.26 2.54 0.00 2.97 0.00 0.00 -
P/NAPS 1.80 2.17 1.98 2.18 3.02 1.79 1.73 2.67%

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