[VITROX] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.05%
YoY- 421.77%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 27,105 21,688 23,403 25,102 26,120 12,984 6,054 172.39%
PBT 8,796 6,566 8,531 9,442 10,077 4,496 1,280 262.72%
Tax -109 -140 -165 -264 -203 -101 -126 -9.23%
NP 8,687 6,426 8,366 9,178 9,874 4,395 1,154 285.52%
-
NP to SH 8,687 6,426 8,366 9,178 9,874 4,395 1,154 285.52%
-
Tax Rate 1.24% 2.13% 1.93% 2.80% 2.01% 2.25% 9.84% -
Total Cost 18,418 15,262 15,037 15,924 16,246 8,589 4,900 142.33%
-
Net Worth 92,501 82,368 50,857 72,570 63,342 53,640 49,652 51.57%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,653 - 4,569 - - - - -
Div Payout % 53.57% - 54.62% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 92,501 82,368 50,857 72,570 63,342 53,640 49,652 51.57%
NOSH 155,125 151,914 152,313 152,458 152,376 152,604 153,866 0.54%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 32.05% 29.63% 35.75% 36.56% 37.80% 33.85% 19.06% -
ROE 9.39% 7.80% 16.45% 12.65% 15.59% 8.19% 2.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.47 14.28 15.37 16.46 17.14 8.51 3.93 171.09%
EPS 5.60 4.23 3.66 6.02 6.48 2.88 0.75 283.42%
DPS 3.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.5963 0.5422 0.3339 0.476 0.4157 0.3515 0.3227 50.75%
Adjusted Per Share Value based on latest NOSH - 152,458
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.43 1.15 1.24 1.33 1.38 0.69 0.32 172.04%
EPS 0.46 0.34 0.44 0.49 0.52 0.23 0.06 290.26%
DPS 0.25 0.00 0.24 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0435 0.0269 0.0384 0.0335 0.0284 0.0262 51.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.35 1.43 0.81 0.77 0.51 0.39 0.33 -
P/RPS 7.73 10.02 5.27 4.68 2.98 4.58 8.39 -5.32%
P/EPS 24.11 33.81 14.75 12.79 7.87 13.54 44.00 -33.11%
EY 4.15 2.96 6.78 7.82 12.71 7.38 2.27 49.67%
DY 2.22 0.00 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.64 2.43 1.62 1.23 1.11 1.02 70.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 19/08/11 17/02/11 22/11/10 26/08/10 17/05/10 01/03/10 -
Price 1.18 1.18 1.01 0.85 0.72 0.52 0.34 -
P/RPS 6.75 8.27 6.57 5.16 4.20 6.11 8.64 -15.21%
P/EPS 21.07 27.90 18.39 14.12 11.11 18.06 45.33 -40.07%
EY 4.75 3.58 5.44 7.08 9.00 5.54 2.21 66.77%
DY 2.54 0.00 2.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.18 3.02 1.79 1.73 1.48 1.05 52.81%

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