[VITROX] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 9.09%
YoY- 152.17%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 6,695 6,565 6,128 6,176 5,130 4,964 2,459 95.10%
PBT 2,506 1,886 2,704 2,669 2,566 2,994 689 136.69%
Tax -55 138 -133 -112 -222 -587 7 -
NP 2,451 2,024 2,571 2,557 2,344 2,407 696 131.64%
-
NP to SH 2,451 2,024 2,571 2,557 2,344 2,407 696 131.64%
-
Tax Rate 2.19% -7.32% 4.92% 4.20% 8.65% 19.61% -1.02% -
Total Cost 4,244 4,541 3,557 3,619 2,786 2,557 1,763 79.71%
-
Net Worth 34,189 33,156 31,053 28,514 26,761 24,442 20,770 39.45%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,551 - - 774 - - - -
Div Payout % 63.29% - - 30.30% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 34,189 33,156 31,053 28,514 26,761 24,442 20,770 39.45%
NOSH 155,126 154,503 154,879 154,969 155,231 155,290 136,470 8.92%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 36.61% 30.83% 41.95% 41.40% 45.69% 48.49% 28.30% -
ROE 7.17% 6.10% 8.28% 8.97% 8.76% 9.85% 3.35% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.32 4.25 3.96 3.99 3.30 3.20 1.80 79.35%
EPS 1.58 1.31 1.66 1.65 1.51 1.55 0.51 112.66%
DPS 1.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.2204 0.2146 0.2005 0.184 0.1724 0.1574 0.1522 28.02%
Adjusted Per Share Value based on latest NOSH - 154,969
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.35 0.35 0.32 0.33 0.27 0.26 0.13 93.64%
EPS 0.13 0.11 0.14 0.14 0.12 0.13 0.04 119.56%
DPS 0.08 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.0181 0.0175 0.0164 0.0151 0.0141 0.0129 0.011 39.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.67 0.77 0.53 0.38 0.33 0.29 0.30 -
P/RPS 15.52 18.12 13.40 9.54 9.99 9.07 16.65 -4.58%
P/EPS 42.41 58.78 31.93 23.03 21.85 18.71 58.82 -19.60%
EY 2.36 1.70 3.13 4.34 4.58 5.34 1.70 24.46%
DY 1.49 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 3.04 3.59 2.64 2.07 1.91 1.84 1.97 33.57%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 22/02/07 15/11/06 22/08/06 22/05/06 27/02/06 26/10/05 -
Price 0.65 0.74 0.77 0.38 0.35 0.35 0.27 -
P/RPS 15.06 17.42 19.46 9.54 10.59 10.95 14.98 0.35%
P/EPS 41.14 56.49 46.39 23.03 23.18 22.58 52.94 -15.48%
EY 2.43 1.77 2.16 4.34 4.31 4.43 1.89 18.25%
DY 1.54 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 2.95 3.45 3.84 2.07 2.03 2.22 1.77 40.61%

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