[VITROX] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -58.11%
YoY- -35.47%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 28,356 12,925 33,688 23,823 22,728 8,632 12,326 74.35%
PBT 6,891 719 7,772 4,419 10,261 -895 1,098 240.62%
Tax -408 -261 -243 -315 -464 -44 -345 11.84%
NP 6,483 458 7,529 4,104 9,797 -939 753 320.62%
-
NP to SH 6,483 458 7,529 4,104 9,797 -939 753 320.62%
-
Tax Rate 5.92% 36.30% 3.13% 7.13% 4.52% - 31.42% -
Total Cost 21,873 12,467 26,159 19,719 12,931 9,571 11,573 52.92%
-
Net Worth 116,300 111,500 114,705 107,237 103,042 94,495 95,265 14.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,894 - - - 2,316 - 2,281 17.21%
Div Payout % 44.64% - - - 23.64% - 303.03% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 116,300 111,500 114,705 107,237 103,042 94,495 95,265 14.23%
NOSH 231,535 228,999 231,820 231,864 231,607 229,024 228,181 0.97%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 22.86% 3.54% 22.35% 17.23% 43.11% -10.88% 6.11% -
ROE 5.57% 0.41% 6.56% 3.83% 9.51% -0.99% 0.79% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.25 5.64 14.53 10.27 9.81 3.77 5.40 72.73%
EPS 2.80 0.20 3.25 1.77 4.23 -0.41 0.33 316.54%
DPS 1.25 0.00 0.00 0.00 1.00 0.00 1.00 16.05%
NAPS 0.5023 0.4869 0.4948 0.4625 0.4449 0.4126 0.4175 13.13%
Adjusted Per Share Value based on latest NOSH - 231,864
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.50 0.68 1.78 1.26 1.20 0.46 0.65 74.71%
EPS 0.34 0.02 0.40 0.22 0.52 -0.05 0.04 317.04%
DPS 0.15 0.00 0.00 0.00 0.12 0.00 0.12 16.05%
NAPS 0.0615 0.0589 0.0606 0.0567 0.0545 0.0499 0.0504 14.20%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.77 0.65 0.65 0.63 0.69 0.73 0.87 -
P/RPS 6.29 11.52 4.47 6.13 7.03 19.37 16.11 -46.61%
P/EPS 27.50 325.00 20.01 35.59 16.31 -178.05 263.64 -77.87%
EY 3.64 0.31 5.00 2.81 6.13 -0.56 0.38 351.65%
DY 1.62 0.00 0.00 0.00 1.45 0.00 1.15 25.69%
P/NAPS 1.53 1.33 1.31 1.36 1.55 1.77 2.08 -18.52%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 27/02/13 22/11/12 16/08/12 24/05/12 28/02/12 -
Price 0.80 0.80 0.695 0.65 0.65 0.63 0.75 -
P/RPS 6.53 14.17 4.78 6.33 6.62 16.72 13.88 -39.53%
P/EPS 28.57 400.00 21.40 36.72 15.37 -153.66 227.27 -74.93%
EY 3.50 0.25 4.67 2.72 6.51 -0.65 0.44 298.98%
DY 1.56 0.00 0.00 0.00 1.54 0.00 1.33 11.23%
P/NAPS 1.59 1.64 1.40 1.41 1.46 1.53 1.80 -7.94%

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