[VITROX] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -29.86%
YoY- 34.12%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 25,564 23,999 22,398 18,729 14,035 8,905 3,941 248.21%
PBT 9,765 9,825 10,921 8,906 12,196 9,630 6,648 29.24%
Tax -162 -329 -1,054 -914 -802 -580 7 -
NP 9,603 9,496 9,867 7,992 11,394 9,050 6,655 27.72%
-
NP to SH 9,603 9,496 9,867 7,992 11,394 9,050 6,655 27.72%
-
Tax Rate 1.66% 3.35% 9.65% 10.26% 6.58% 6.02% -0.11% -
Total Cost 15,961 14,503 12,531 10,737 2,641 -145 -2,714 -
-
Net Worth 34,189 33,156 31,053 28,514 26,761 24,427 20,770 39.45%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,326 774 3,103 3,103 2,329 1,552 - -
Div Payout % 24.22% 8.16% 31.46% 38.84% 20.44% 17.16% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 34,189 33,156 31,053 28,514 26,761 24,427 20,770 39.45%
NOSH 155,126 154,503 154,879 154,969 155,231 155,290 136,470 8.92%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 37.56% 39.57% 44.05% 42.67% 81.18% 101.63% 168.87% -
ROE 28.09% 28.64% 31.77% 28.03% 42.58% 37.05% 32.04% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.48 15.53 14.46 12.09 9.04 5.73 2.89 219.52%
EPS 6.19 6.15 6.37 5.16 7.34 5.83 4.88 17.19%
DPS 1.50 0.50 2.00 2.00 1.50 1.00 0.00 -
NAPS 0.2204 0.2146 0.2005 0.184 0.1724 0.1573 0.1522 28.02%
Adjusted Per Share Value based on latest NOSH - 154,969
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.35 1.27 1.18 0.99 0.74 0.47 0.21 246.12%
EPS 0.51 0.50 0.52 0.42 0.60 0.48 0.35 28.55%
DPS 0.12 0.04 0.16 0.16 0.12 0.08 0.00 -
NAPS 0.0181 0.0175 0.0164 0.0151 0.0141 0.0129 0.011 39.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.67 0.77 0.53 0.38 0.33 0.29 0.30 -
P/RPS 4.07 4.96 3.66 3.14 3.65 5.06 10.39 -46.49%
P/EPS 10.82 12.53 8.32 7.37 4.50 4.98 6.15 45.78%
EY 9.24 7.98 12.02 13.57 22.24 20.10 16.26 -31.41%
DY 2.24 0.65 3.77 5.27 4.55 3.45 0.00 -
P/NAPS 3.04 3.59 2.64 2.07 1.91 1.84 1.97 33.57%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 22/02/07 15/11/06 22/08/06 22/05/06 - - -
Price 0.65 0.74 0.77 0.38 0.35 0.00 0.00 -
P/RPS 3.94 4.76 5.32 3.14 3.87 0.00 0.00 -
P/EPS 10.50 12.04 12.09 7.37 4.77 0.00 0.00 -
EY 9.52 8.31 8.27 13.57 20.97 0.00 0.00 -
DY 2.31 0.68 2.60 5.27 4.29 0.00 0.00 -
P/NAPS 2.95 3.45 3.84 2.07 2.03 0.00 0.00 -

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