[VITROX] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.86%
YoY- 55.97%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 7,675 6,867 10,871 9,717 8,886 6,695 6,565 10.98%
PBT 2,979 2,435 4,664 4,018 3,680 2,506 1,886 35.66%
Tax -100 -28 -250 -8 -127 -55 138 -
NP 2,879 2,407 4,414 4,010 3,553 2,451 2,024 26.50%
-
NP to SH 2,879 2,407 4,414 4,010 3,553 2,451 2,024 26.50%
-
Tax Rate 3.36% 1.15% 5.36% 0.20% 3.45% 2.19% -7.32% -
Total Cost 4,796 4,460 6,457 5,707 5,333 4,244 4,541 3.71%
-
Net Worth 46,714 47,084 44,558 40,905 36,972 34,189 33,156 25.70%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,095 - 774 - 775 1,551 - -
Div Payout % 107.53% - 17.54% - 21.83% 63.29% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 46,714 47,084 44,558 40,905 36,972 34,189 33,156 25.70%
NOSH 154,784 155,290 154,877 154,826 155,152 155,126 154,503 0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 37.51% 35.05% 40.60% 41.27% 39.98% 36.61% 30.83% -
ROE 6.16% 5.11% 9.91% 9.80% 9.61% 7.17% 6.10% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.96 4.42 7.02 6.28 5.73 4.32 4.25 10.85%
EPS 1.86 1.55 2.85 2.59 2.29 1.58 1.31 26.35%
DPS 2.00 0.00 0.50 0.00 0.50 1.00 0.00 -
NAPS 0.3018 0.3032 0.2877 0.2642 0.2383 0.2204 0.2146 25.54%
Adjusted Per Share Value based on latest NOSH - 154,826
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.41 0.36 0.57 0.51 0.47 0.35 0.35 11.13%
EPS 0.15 0.13 0.23 0.21 0.19 0.13 0.11 22.99%
DPS 0.16 0.00 0.04 0.00 0.04 0.08 0.00 -
NAPS 0.0247 0.0249 0.0236 0.0216 0.0195 0.0181 0.0175 25.85%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.42 0.47 0.59 0.50 0.64 0.67 0.77 -
P/RPS 8.47 10.63 8.41 7.97 11.17 15.52 18.12 -39.79%
P/EPS 22.58 30.32 20.70 19.31 27.95 42.41 58.78 -47.18%
EY 4.43 3.30 4.83 5.18 3.58 2.36 1.70 89.47%
DY 4.76 0.00 0.85 0.00 0.78 1.49 0.00 -
P/NAPS 1.39 1.55 2.05 1.89 2.69 3.04 3.59 -46.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 21/05/08 20/02/08 16/11/07 29/08/07 28/05/07 22/02/07 -
Price 0.41 0.51 0.48 0.60 0.66 0.65 0.74 -
P/RPS 8.27 11.53 6.84 9.56 11.52 15.06 17.42 -39.17%
P/EPS 22.04 32.90 16.84 23.17 28.82 41.14 56.49 -46.63%
EY 4.54 3.04 5.94 4.32 3.47 2.43 1.77 87.48%
DY 4.88 0.00 1.04 0.00 0.76 1.54 0.00 -
P/NAPS 1.36 1.68 1.67 2.27 2.77 2.95 3.45 -46.26%

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