[VITROX] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1315.5%
YoY- -33.83%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 22,828 28,518 36,305 28,356 12,925 33,688 23,823 -2.80%
PBT 4,229 5,390 11,807 6,891 719 7,772 4,419 -2.88%
Tax -242 -131 56 -408 -261 -243 -315 -16.13%
NP 3,987 5,259 11,863 6,483 458 7,529 4,104 -1.91%
-
NP to SH 3,987 5,259 11,863 6,483 458 7,529 4,104 -1.91%
-
Tax Rate 5.72% 2.43% -0.47% 5.92% 36.30% 3.13% 7.13% -
Total Cost 18,841 23,259 24,442 21,873 12,467 26,159 19,719 -2.99%
-
Net Worth 136,044 130,898 127,949 116,300 111,500 114,705 107,237 17.20%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 2,306 - 2,894 - - - -
Div Payout % - 43.86% - 44.64% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 136,044 130,898 127,949 116,300 111,500 114,705 107,237 17.20%
NOSH 231,802 230,657 231,247 231,535 228,999 231,820 231,864 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.47% 18.44% 32.68% 22.86% 3.54% 22.35% 17.23% -
ROE 2.93% 4.02% 9.27% 5.57% 0.41% 6.56% 3.83% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.85 12.36 15.70 12.25 5.64 14.53 10.27 -2.74%
EPS 1.72 2.28 5.13 2.80 0.20 3.25 1.77 -1.89%
DPS 0.00 1.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.5869 0.5675 0.5533 0.5023 0.4869 0.4948 0.4625 17.22%
Adjusted Per Share Value based on latest NOSH - 231,535
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.21 1.51 1.92 1.50 0.68 1.78 1.26 -2.66%
EPS 0.21 0.28 0.63 0.34 0.02 0.40 0.22 -3.05%
DPS 0.00 0.12 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.0719 0.0692 0.0676 0.0615 0.0589 0.0606 0.0567 17.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.50 1.23 0.78 0.77 0.65 0.65 0.63 -
P/RPS 15.23 9.95 4.97 6.29 11.52 4.47 6.13 83.54%
P/EPS 87.21 53.95 15.20 27.50 325.00 20.01 35.59 81.85%
EY 1.15 1.85 6.58 3.64 0.31 5.00 2.81 -44.90%
DY 0.00 0.81 0.00 1.62 0.00 0.00 0.00 -
P/NAPS 2.56 2.17 1.41 1.53 1.33 1.31 1.36 52.51%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 27/02/13 22/11/12 -
Price 1.98 1.38 0.99 0.80 0.80 0.695 0.65 -
P/RPS 20.11 11.16 6.31 6.53 14.17 4.78 6.33 116.26%
P/EPS 115.12 60.53 19.30 28.57 400.00 21.40 36.72 114.35%
EY 0.87 1.65 5.18 3.50 0.25 4.67 2.72 -53.26%
DY 0.00 0.72 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 3.37 2.43 1.79 1.59 1.64 1.40 1.41 78.85%

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