[VITROX] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 280.85%
YoY- 307.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 23,403 25,102 26,120 12,984 6,054 5,971 5,121 174.62%
PBT 8,531 9,442 10,077 4,496 1,280 1,762 1,149 279.19%
Tax -165 -264 -203 -101 -126 -3 0 -
NP 8,366 9,178 9,874 4,395 1,154 1,759 1,149 274.30%
-
NP to SH 8,366 9,178 9,874 4,395 1,154 1,759 1,149 274.30%
-
Tax Rate 1.93% 2.80% 2.01% 2.25% 9.84% 0.17% 0.00% -
Total Cost 15,037 15,924 16,246 8,589 4,900 4,212 3,972 142.31%
-
Net Worth 50,857 72,570 63,342 53,640 49,652 48,196 46,511 6.11%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,569 - - - - - 612 280.58%
Div Payout % 54.62% - - - - - 53.33% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 50,857 72,570 63,342 53,640 49,652 48,196 46,511 6.11%
NOSH 152,313 152,458 152,376 152,604 153,866 152,956 153,200 -0.38%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 35.75% 36.56% 37.80% 33.85% 19.06% 29.46% 22.44% -
ROE 16.45% 12.65% 15.59% 8.19% 2.32% 3.65% 2.47% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.37 16.46 17.14 8.51 3.93 3.90 3.34 175.89%
EPS 3.66 6.02 6.48 2.88 0.75 1.15 0.75 186.87%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.40 281.75%
NAPS 0.3339 0.476 0.4157 0.3515 0.3227 0.3151 0.3036 6.52%
Adjusted Per Share Value based on latest NOSH - 152,604
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.24 1.33 1.38 0.69 0.32 0.32 0.27 175.52%
EPS 0.44 0.49 0.52 0.23 0.06 0.09 0.06 276.08%
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.03 298.48%
NAPS 0.0269 0.0384 0.0335 0.0284 0.0262 0.0255 0.0246 6.12%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.81 0.77 0.51 0.39 0.33 0.31 0.39 -
P/RPS 5.27 4.68 2.98 4.58 8.39 7.94 11.67 -41.05%
P/EPS 14.75 12.79 7.87 13.54 44.00 26.96 52.00 -56.72%
EY 6.78 7.82 12.71 7.38 2.27 3.71 1.92 131.35%
DY 3.70 0.00 0.00 0.00 0.00 0.00 1.03 134.00%
P/NAPS 2.43 1.62 1.23 1.11 1.02 0.98 1.28 53.14%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 22/11/10 26/08/10 17/05/10 01/03/10 28/10/09 13/08/09 -
Price 1.01 0.85 0.72 0.52 0.34 0.29 0.30 -
P/RPS 6.57 5.16 4.20 6.11 8.64 7.43 8.97 -18.69%
P/EPS 18.39 14.12 11.11 18.06 45.33 25.22 40.00 -40.34%
EY 5.44 7.08 9.00 5.54 2.21 3.97 2.50 67.68%
DY 2.97 0.00 0.00 0.00 0.00 0.00 1.33 70.59%
P/NAPS 3.02 1.79 1.73 1.48 1.05 0.92 0.99 109.90%

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