[VITROX] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 124.66%
YoY- 759.36%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 21,688 23,403 25,102 26,120 12,984 6,054 5,971 136.47%
PBT 6,566 8,531 9,442 10,077 4,496 1,280 1,762 140.55%
Tax -140 -165 -264 -203 -101 -126 -3 1199.23%
NP 6,426 8,366 9,178 9,874 4,395 1,154 1,759 137.38%
-
NP to SH 6,426 8,366 9,178 9,874 4,395 1,154 1,759 137.38%
-
Tax Rate 2.13% 1.93% 2.80% 2.01% 2.25% 9.84% 0.17% -
Total Cost 15,262 15,037 15,924 16,246 8,589 4,900 4,212 136.09%
-
Net Worth 82,368 50,857 72,570 63,342 53,640 49,652 48,196 42.99%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,569 - - - - - -
Div Payout % - 54.62% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 82,368 50,857 72,570 63,342 53,640 49,652 48,196 42.99%
NOSH 151,914 152,313 152,458 152,376 152,604 153,866 152,956 -0.45%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 29.63% 35.75% 36.56% 37.80% 33.85% 19.06% 29.46% -
ROE 7.80% 16.45% 12.65% 15.59% 8.19% 2.32% 3.65% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 14.28 15.37 16.46 17.14 8.51 3.93 3.90 137.74%
EPS 4.23 3.66 6.02 6.48 2.88 0.75 1.15 138.47%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5422 0.3339 0.476 0.4157 0.3515 0.3227 0.3151 43.64%
Adjusted Per Share Value based on latest NOSH - 152,376
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.15 1.24 1.33 1.38 0.69 0.32 0.32 134.80%
EPS 0.34 0.44 0.49 0.52 0.23 0.06 0.09 142.75%
DPS 0.00 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0269 0.0384 0.0335 0.0284 0.0262 0.0255 42.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.43 0.81 0.77 0.51 0.39 0.33 0.31 -
P/RPS 10.02 5.27 4.68 2.98 4.58 8.39 7.94 16.79%
P/EPS 33.81 14.75 12.79 7.87 13.54 44.00 26.96 16.30%
EY 2.96 6.78 7.82 12.71 7.38 2.27 3.71 -13.98%
DY 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.43 1.62 1.23 1.11 1.02 0.98 93.72%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/08/11 17/02/11 22/11/10 26/08/10 17/05/10 01/03/10 28/10/09 -
Price 1.18 1.01 0.85 0.72 0.52 0.34 0.29 -
P/RPS 8.27 6.57 5.16 4.20 6.11 8.64 7.43 7.40%
P/EPS 27.90 18.39 14.12 11.11 18.06 45.33 25.22 6.97%
EY 3.58 5.44 7.08 9.00 5.54 2.21 3.97 -6.66%
DY 0.00 2.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 3.02 1.79 1.73 1.48 1.05 0.92 77.83%

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