[VITROX] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -26.79%
YoY- -30.7%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 22,728 8,632 12,326 18,084 27,105 21,688 23,403 -1.93%
PBT 10,261 -895 1,098 6,545 8,796 6,566 8,531 13.11%
Tax -464 -44 -345 -185 -109 -140 -165 99.35%
NP 9,797 -939 753 6,360 8,687 6,426 8,366 11.11%
-
NP to SH 9,797 -939 753 6,360 8,687 6,426 8,366 11.11%
-
Tax Rate 4.52% - 31.42% 2.83% 1.24% 2.13% 1.93% -
Total Cost 12,931 9,571 11,573 11,724 18,418 15,262 15,037 -9.57%
-
Net Worth 103,042 94,495 95,265 98,556 92,501 82,368 50,857 60.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,316 - 2,281 - 4,653 - 4,569 -36.45%
Div Payout % 23.64% - 303.03% - 53.57% - 54.62% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 103,042 94,495 95,265 98,556 92,501 82,368 50,857 60.18%
NOSH 231,607 229,024 228,181 232,116 155,125 151,914 152,313 32.26%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 43.11% -10.88% 6.11% 35.17% 32.05% 29.63% 35.75% -
ROE 9.51% -0.99% 0.79% 6.45% 9.39% 7.80% 16.45% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.81 3.77 5.40 7.79 17.47 14.28 15.37 -25.88%
EPS 4.23 -0.41 0.33 2.74 5.60 4.23 3.66 10.13%
DPS 1.00 0.00 1.00 0.00 3.00 0.00 3.00 -51.95%
NAPS 0.4449 0.4126 0.4175 0.4246 0.5963 0.5422 0.3339 21.10%
Adjusted Per Share Value based on latest NOSH - 232,116
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.20 0.46 0.65 0.96 1.43 1.15 1.24 -2.16%
EPS 0.52 -0.05 0.04 0.34 0.46 0.34 0.44 11.79%
DPS 0.12 0.00 0.12 0.00 0.25 0.00 0.24 -37.03%
NAPS 0.0545 0.0499 0.0504 0.0521 0.0489 0.0435 0.0269 60.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.69 0.73 0.87 0.915 1.35 1.43 0.81 -
P/RPS 7.03 19.37 16.11 11.74 7.73 10.02 5.27 21.20%
P/EPS 16.31 -178.05 263.64 33.39 24.11 33.81 14.75 6.93%
EY 6.13 -0.56 0.38 2.99 4.15 2.96 6.78 -6.50%
DY 1.45 0.00 1.15 0.00 2.22 0.00 3.70 -46.47%
P/NAPS 1.55 1.77 2.08 2.15 2.26 2.64 2.43 -25.92%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 24/05/12 28/02/12 18/11/11 19/08/11 19/08/11 17/02/11 -
Price 0.65 0.63 0.75 0.92 1.18 1.18 1.01 -
P/RPS 6.62 16.72 13.88 11.81 6.75 8.27 6.57 0.50%
P/EPS 15.37 -153.66 227.27 33.58 21.07 27.90 18.39 -11.28%
EY 6.51 -0.65 0.44 2.98 4.75 3.58 5.44 12.72%
DY 1.54 0.00 1.33 0.00 2.54 0.00 2.97 -35.48%
P/NAPS 1.46 1.53 1.80 2.17 1.98 2.18 3.02 -38.42%

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