[VITROX] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -23.19%
YoY- 46.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 12,326 18,084 27,105 21,688 23,403 25,102 26,120 -39.30%
PBT 1,098 6,545 8,796 6,566 8,531 9,442 10,077 -77.09%
Tax -345 -185 -109 -140 -165 -264 -203 42.27%
NP 753 6,360 8,687 6,426 8,366 9,178 9,874 -81.93%
-
NP to SH 753 6,360 8,687 6,426 8,366 9,178 9,874 -81.93%
-
Tax Rate 31.42% 2.83% 1.24% 2.13% 1.93% 2.80% 2.01% -
Total Cost 11,573 11,724 18,418 15,262 15,037 15,924 16,246 -20.18%
-
Net Worth 95,265 98,556 92,501 82,368 50,857 72,570 63,342 31.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,281 - 4,653 - 4,569 - - -
Div Payout % 303.03% - 53.57% - 54.62% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 95,265 98,556 92,501 82,368 50,857 72,570 63,342 31.17%
NOSH 228,181 232,116 155,125 151,914 152,313 152,458 152,376 30.79%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.11% 35.17% 32.05% 29.63% 35.75% 36.56% 37.80% -
ROE 0.79% 6.45% 9.39% 7.80% 16.45% 12.65% 15.59% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.40 7.79 17.47 14.28 15.37 16.46 17.14 -53.60%
EPS 0.33 2.74 5.60 4.23 3.66 6.02 6.48 -86.18%
DPS 1.00 0.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 0.4175 0.4246 0.5963 0.5422 0.3339 0.476 0.4157 0.28%
Adjusted Per Share Value based on latest NOSH - 151,914
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.65 0.96 1.43 1.15 1.24 1.33 1.38 -39.37%
EPS 0.04 0.34 0.46 0.34 0.44 0.49 0.52 -81.82%
DPS 0.12 0.00 0.25 0.00 0.24 0.00 0.00 -
NAPS 0.0504 0.0521 0.0489 0.0435 0.0269 0.0384 0.0335 31.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.87 0.915 1.35 1.43 0.81 0.77 0.51 -
P/RPS 16.11 11.74 7.73 10.02 5.27 4.68 2.98 207.07%
P/EPS 263.64 33.39 24.11 33.81 14.75 12.79 7.87 932.55%
EY 0.38 2.99 4.15 2.96 6.78 7.82 12.71 -90.30%
DY 1.15 0.00 2.22 0.00 3.70 0.00 0.00 -
P/NAPS 2.08 2.15 2.26 2.64 2.43 1.62 1.23 41.80%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 18/11/11 19/08/11 19/08/11 17/02/11 22/11/10 26/08/10 -
Price 0.75 0.92 1.18 1.18 1.01 0.85 0.72 -
P/RPS 13.88 11.81 6.75 8.27 6.57 5.16 4.20 121.38%
P/EPS 227.27 33.58 21.07 27.90 18.39 14.12 11.11 643.87%
EY 0.44 2.98 4.75 3.58 5.44 7.08 9.00 -86.55%
DY 1.33 0.00 2.54 0.00 2.97 0.00 0.00 -
P/NAPS 1.80 2.17 1.98 2.18 3.02 1.79 1.73 2.67%

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