[VITROX] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 81.4%
YoY- -76.68%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 70,260 51,129 30,130 18,134 16,102 17,980 20,534 126.89%
PBT 25,295 17,615 8,687 2,070 1,181 2,213 4,043 239.15%
Tax -694 -433 -230 -129 -111 -146 -246 99.53%
NP 24,601 17,182 8,457 1,941 1,070 2,067 3,797 247.14%
-
NP to SH 24,601 17,182 8,457 1,941 1,070 2,067 3,797 247.14%
-
Tax Rate 2.74% 2.46% 2.65% 6.23% 9.40% 6.60% 6.08% -
Total Cost 45,659 33,947 21,673 16,193 15,032 15,913 16,737 95.11%
-
Net Worth 72,570 63,342 53,640 49,652 48,196 46,511 46,124 35.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 612 1,688 1,688 1,688 4,171 -
Div Payout % - - 7.25% 87.00% 157.82% 81.70% 109.86% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 72,570 63,342 53,640 49,652 48,196 46,511 46,124 35.23%
NOSH 152,458 152,376 152,604 153,866 152,956 153,200 153,695 -0.53%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 35.01% 33.61% 28.07% 10.70% 6.65% 11.50% 18.49% -
ROE 33.90% 27.13% 15.77% 3.91% 2.22% 4.44% 8.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.08 33.55 19.74 11.79 10.53 11.74 13.36 128.10%
EPS 16.14 11.28 5.54 1.26 0.70 1.35 2.47 249.12%
DPS 0.00 0.00 0.40 1.10 1.10 1.10 2.71 -
NAPS 0.476 0.4157 0.3515 0.3227 0.3151 0.3036 0.3001 35.96%
Adjusted Per Share Value based on latest NOSH - 153,866
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.71 2.70 1.59 0.96 0.85 0.95 1.09 126.10%
EPS 1.30 0.91 0.45 0.10 0.06 0.11 0.20 247.89%
DPS 0.00 0.00 0.03 0.09 0.09 0.09 0.22 -
NAPS 0.0384 0.0335 0.0284 0.0262 0.0255 0.0246 0.0244 35.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.77 0.51 0.39 0.33 0.31 0.39 0.25 -
P/RPS 1.67 1.52 1.98 2.80 2.94 3.32 1.87 -7.25%
P/EPS 4.77 4.52 7.04 26.16 44.31 28.91 10.12 -39.40%
EY 20.96 22.11 14.21 3.82 2.26 3.46 9.88 65.02%
DY 0.00 0.00 1.03 3.33 3.56 2.83 10.86 -
P/NAPS 1.62 1.23 1.11 1.02 0.98 1.28 0.83 56.11%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 17/05/10 01/03/10 28/10/09 13/08/09 28/05/09 -
Price 0.85 0.72 0.52 0.34 0.29 0.30 0.30 -
P/RPS 1.84 2.15 2.63 2.88 2.75 2.56 2.25 -12.53%
P/EPS 5.27 6.39 9.38 26.95 41.46 22.24 12.14 -42.63%
EY 18.98 15.66 10.66 3.71 2.41 4.50 8.23 74.46%
DY 0.00 0.00 0.77 3.24 3.81 3.67 9.05 -
P/NAPS 1.79 1.73 1.48 1.05 0.92 0.99 1.00 47.37%

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