[VITROX] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 0.55%
YoY- 269.4%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 8,886 6,695 6,565 6,128 6,176 5,130 4,964 47.58%
PBT 3,680 2,506 1,886 2,704 2,669 2,566 2,994 14.78%
Tax -127 -55 138 -133 -112 -222 -587 -64.06%
NP 3,553 2,451 2,024 2,571 2,557 2,344 2,407 29.73%
-
NP to SH 3,553 2,451 2,024 2,571 2,557 2,344 2,407 29.73%
-
Tax Rate 3.45% 2.19% -7.32% 4.92% 4.20% 8.65% 19.61% -
Total Cost 5,333 4,244 4,541 3,557 3,619 2,786 2,557 63.46%
-
Net Worth 36,972 34,189 33,156 31,053 28,514 26,761 24,442 31.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 775 1,551 - - 774 - - -
Div Payout % 21.83% 63.29% - - 30.30% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 36,972 34,189 33,156 31,053 28,514 26,761 24,442 31.87%
NOSH 155,152 155,126 154,503 154,879 154,969 155,231 155,290 -0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 39.98% 36.61% 30.83% 41.95% 41.40% 45.69% 48.49% -
ROE 9.61% 7.17% 6.10% 8.28% 8.97% 8.76% 9.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.73 4.32 4.25 3.96 3.99 3.30 3.20 47.61%
EPS 2.29 1.58 1.31 1.66 1.65 1.51 1.55 29.81%
DPS 0.50 1.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.2383 0.2204 0.2146 0.2005 0.184 0.1724 0.1574 31.95%
Adjusted Per Share Value based on latest NOSH - 154,879
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.47 0.35 0.35 0.32 0.33 0.27 0.26 48.55%
EPS 0.19 0.13 0.11 0.14 0.14 0.12 0.13 28.87%
DPS 0.04 0.08 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.0195 0.0181 0.0175 0.0164 0.0151 0.0141 0.0129 31.81%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.64 0.67 0.77 0.53 0.38 0.33 0.29 -
P/RPS 11.17 15.52 18.12 13.40 9.54 9.99 9.07 14.93%
P/EPS 27.95 42.41 58.78 31.93 23.03 21.85 18.71 30.77%
EY 3.58 2.36 1.70 3.13 4.34 4.58 5.34 -23.45%
DY 0.78 1.49 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 2.69 3.04 3.59 2.64 2.07 1.91 1.84 28.90%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 22/02/07 15/11/06 22/08/06 22/05/06 27/02/06 -
Price 0.66 0.65 0.74 0.77 0.38 0.35 0.35 -
P/RPS 11.52 15.06 17.42 19.46 9.54 10.59 10.95 3.45%
P/EPS 28.82 41.14 56.49 46.39 23.03 23.18 22.58 17.71%
EY 3.47 2.43 1.77 2.16 4.34 4.31 4.43 -15.06%
DY 0.76 1.54 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 2.77 2.95 3.45 3.84 2.07 2.03 2.22 15.94%

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