[VITROX] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 77.09%
YoY- -118.39%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 62,720 97,586 78,208 12,218 29,084 31,162 22,614 18.51%
PBT 18,732 30,722 29,148 -1,944 10,828 12,372 10,470 10.17%
Tax -1,016 -498 -610 0 -256 -364 -666 7.28%
NP 17,716 30,224 28,538 -1,944 10,572 12,008 9,804 10.35%
-
NP to SH 17,716 30,224 28,538 -1,944 10,572 12,008 9,804 10.35%
-
Tax Rate 5.42% 1.62% 2.09% - 2.36% 2.94% 6.36% -
Total Cost 45,004 67,362 49,670 14,162 18,512 19,154 12,810 23.27%
-
Net Worth 103,165 92,423 63,372 46,841 46,783 36,970 28,543 23.85%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,637 9,299 - 3,394 6,200 4,654 1,551 20.00%
Div Payout % 26.18% 30.77% - 0.00% 58.65% 38.76% 15.82% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 103,165 92,423 63,372 46,841 46,783 36,970 28,543 23.85%
NOSH 231,884 154,994 152,446 154,285 155,014 155,142 155,126 6.92%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 28.25% 30.97% 36.49% -15.91% 36.35% 38.53% 43.35% -
ROE 17.17% 32.70% 45.03% -4.15% 22.60% 32.48% 34.35% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.05 62.96 51.30 7.92 18.76 20.09 14.58 10.83%
EPS 7.64 19.50 18.72 -1.26 6.82 7.74 6.32 3.20%
DPS 2.00 6.00 0.00 2.20 4.00 3.00 1.00 12.23%
NAPS 0.4449 0.5963 0.4157 0.3036 0.3018 0.2383 0.184 15.83%
Adjusted Per Share Value based on latest NOSH - 153,200
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.32 5.16 4.13 0.65 1.54 1.65 1.20 18.46%
EPS 0.94 1.60 1.51 -0.10 0.56 0.63 0.52 10.36%
DPS 0.25 0.49 0.00 0.18 0.33 0.25 0.08 20.89%
NAPS 0.0545 0.0489 0.0335 0.0248 0.0247 0.0195 0.0151 23.82%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.69 1.35 0.51 0.39 0.42 0.64 0.38 -
P/RPS 2.55 2.14 0.99 4.92 2.24 3.19 2.61 -0.38%
P/EPS 9.03 6.92 2.72 -30.95 6.16 8.27 6.01 7.01%
EY 11.07 14.44 36.71 -3.23 16.24 12.09 16.63 -6.55%
DY 2.90 4.44 0.00 5.64 9.52 4.69 2.63 1.64%
P/NAPS 1.55 2.26 1.23 1.28 1.39 2.69 2.07 -4.70%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 19/08/11 26/08/10 13/08/09 29/08/08 29/08/07 22/08/06 -
Price 0.65 1.18 0.72 0.30 0.41 0.66 0.38 -
P/RPS 2.40 1.87 1.40 3.79 2.19 3.29 2.61 -1.38%
P/EPS 8.51 6.05 3.85 -23.81 6.01 8.53 6.01 5.96%
EY 11.75 16.53 26.00 -4.20 16.63 11.73 16.63 -5.61%
DY 3.08 5.08 0.00 7.33 9.76 4.55 2.63 2.66%
P/NAPS 1.46 1.98 1.73 0.99 1.36 2.77 2.07 -5.64%

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