[VITROX] QoQ TTM 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- 335.7%
YoY- 122.73%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 87,609 70,260 51,129 30,130 18,134 16,102 17,980 186.58%
PBT 32,546 25,295 17,615 8,687 2,070 1,181 2,213 497.33%
Tax -733 -694 -433 -230 -129 -111 -146 192.34%
NP 31,813 24,601 17,182 8,457 1,941 1,070 2,067 515.66%
-
NP to SH 31,813 24,601 17,182 8,457 1,941 1,070 2,067 515.66%
-
Tax Rate 2.25% 2.74% 2.46% 2.65% 6.23% 9.40% 6.60% -
Total Cost 55,796 45,659 33,947 21,673 16,193 15,032 15,913 130.27%
-
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 1,688 1,688 1,688 93.87%
Div Payout % 14.36% - - 7.25% 87.00% 157.82% 81.70% -
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 36.31% 35.01% 33.61% 28.07% 10.70% 6.65% 11.50% -
ROE 62.55% 33.90% 27.13% 15.77% 3.91% 2.22% 4.44% -
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 57.52 46.08 33.55 19.74 11.79 10.53 11.74 187.63%
EPS 20.89 16.14 11.28 5.54 1.26 0.70 1.35 517.87%
DPS 3.00 0.00 0.00 0.40 1.10 1.10 1.10 94.84%
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 4.63 3.71 2.70 1.59 0.96 0.85 0.95 186.62%
EPS 1.68 1.30 0.91 0.45 0.10 0.06 0.11 512.52%
DPS 0.24 0.00 0.00 0.03 0.09 0.09 0.09 91.95%
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 1.41 1.67 1.52 1.98 2.80 2.94 3.32 -43.41%
P/EPS 3.88 4.77 4.52 7.04 26.16 44.31 28.91 -73.69%
EY 25.79 20.96 22.11 14.21 3.82 2.26 3.46 280.18%
DY 3.70 0.00 0.00 1.03 3.33 3.56 2.83 19.50%
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 1.76 1.84 2.15 2.63 2.88 2.75 2.56 -22.05%
P/EPS 4.84 5.27 6.39 9.38 26.95 41.46 22.24 -63.71%
EY 20.68 18.98 15.66 10.66 3.71 2.41 4.50 175.64%
DY 2.97 0.00 0.00 0.77 3.24 3.81 3.67 -13.12%
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