[VITROX] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

15-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 1.63%

YoY- 9.56%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	16,106	29,854	33,730	23,246	5,554	30.47%
YoY %	-46.05%	-11.49%	45.10%	318.55%	-	-
Horiz. %	289.99%	537.52%	607.31%	418.55%	100.00%	-
PBT	1,053	10,944	13,605	10,585	9,094	-41.64%
YoY %	-90.38%	-19.56%	28.53%	16.40%	-	-
Horiz. %	11.58%	120.34%	149.60%	116.40%	100.00%	-
Tax	-4	-222	-253	-621	0	-
YoY %	98.20%	12.25%	59.26%	0.00%	-	-
Horiz. %	0.64%	35.75%	40.74%	100.00%	-	-
NP	1,049	10,721	13,352	9,964	9,094	-41.70%
YoY %	-90.22%	-19.70%	34.00%	9.57%	-	-
Horiz. %	11.54%	117.89%	146.82%	109.57%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,049	10,721	13,352	9,964	9,094	-41.70%
YoY %	-90.22%	-19.70%	34.00%	9.57%	-	-
Horiz. %	11.54%	117.89%	146.82%	109.57%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	0.38%	2.03%	1.86%	5.87%	0.00%	-
YoY %	-81.28%	9.14%	-68.31%	0.00%	-	-
Horiz. %	6.47%	34.58%	31.69%	100.00%	-	-
Total Cost	15,057	19,133	20,378	13,282	-3,540	-
YoY %	-21.30%	-6.11%	53.43%	475.20%	-	-
Horiz. %	-425.34%	-540.48%	-575.65%	-375.20%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	48,624	49,516	40,955	31,085	7,936	57.28%
YoY %	-1.80%	20.90%	31.75%	291.70%	-	-
Horiz. %	612.70%	623.94%	516.07%	391.70%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	2,263	4,131	3,100	1,033	-	-
YoY %	-45.22%	33.26%	200.10%	0.00%	-	-
Horiz. %	219.07%	399.90%	300.10%	100.00%	-	-
Div Payout %	215.69%	38.54%	23.22%	10.37%	-	-
YoY %	459.65%	65.98%	123.92%	0.00%	-	-
Horiz. %	2,079.94%	371.65%	223.92%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	48,624	49,516	40,955	31,085	7,936	57.28%
YoY %	-1.80%	20.90%	31.75%	291.70%	-	-
Horiz. %	612.70%	623.94%	516.07%	391.70%	100.00%	-
NOSH	154,313	154,932	155,015	155,041	52,148	31.13%
YoY %	-0.40%	-0.05%	-0.02%	197.31%	-	-
Horiz. %	295.91%	297.10%	297.26%	297.31%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	6.51%	35.91%	39.58%	42.86%	163.73%	-
YoY %	-81.87%	-9.27%	-7.65%	-73.82%	-	-
Horiz. %	3.98%	21.93%	24.17%	26.18%	100.00%	-
ROE	2.16%	21.65%	32.60%	32.05%	114.59%	-
YoY %	-90.02%	-33.59%	1.72%	-72.03%	-	-
Horiz. %	1.88%	18.89%	28.45%	27.97%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	10.44	19.27	21.76	14.99	10.65	-0.49%
YoY %	-45.82%	-11.44%	45.16%	40.75%	-	-
Horiz. %	98.03%	180.94%	204.32%	140.75%	100.00%	-
EPS	0.68	6.92	8.61	6.43	17.44	-55.53%
YoY %	-90.17%	-19.63%	33.90%	-63.13%	-	-
Horiz. %	3.90%	39.68%	49.37%	36.87%	100.00%	-
DPS	1.47	2.67	2.00	0.67	0.00	-
YoY %	-44.94%	33.50%	198.51%	0.00%	-	-
Horiz. %	219.40%	398.51%	298.51%	100.00%	-	-
NAPS	0.3151	0.3196	0.2642	0.2005	0.1522	19.93%
YoY %	-1.41%	20.97%	31.77%	31.73%	-	-
Horiz. %	207.03%	209.99%	173.59%	131.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 154,879
RPS	0.85	1.58	1.78	1.23	0.29	30.82%
YoY %	-46.20%	-11.24%	44.72%	324.14%	-	-
Horiz. %	293.10%	544.83%	613.79%	424.14%	100.00%	-
EPS	0.06	0.57	0.71	0.53	0.48	-40.51%
YoY %	-89.47%	-19.72%	33.96%	10.42%	-	-
Horiz. %	12.50%	118.75%	147.92%	110.42%	100.00%	-
DPS	0.12	0.22	0.16	0.05	0.00	-
YoY %	-45.45%	37.50%	220.00%	0.00%	-	-
Horiz. %	240.00%	440.00%	320.00%	100.00%	-	-
NAPS	0.0257	0.0262	0.0216	0.0164	0.0042	57.23%
YoY %	-1.91%	21.30%	31.71%	290.48%	-	-
Horiz. %	611.90%	623.81%	514.29%	390.48%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.31	0.39	0.50	0.53	0.30	-
P/RPS	2.97	2.02	2.30	3.53	2.82	1.30%
YoY %	47.03%	-12.17%	-34.84%	25.18%	-	-
Horiz. %	105.32%	71.63%	81.56%	125.18%	100.00%	-
P/EPS	45.59	5.64	5.80	8.25	1.72	126.77%
YoY %	708.33%	-2.76%	-29.70%	379.65%	-	-
Horiz. %	2,650.58%	327.91%	337.21%	479.65%	100.00%	-
EY	2.19	17.74	17.23	12.13	58.13	-55.91%
YoY %	-87.66%	2.96%	42.04%	-79.13%	-	-
Horiz. %	3.77%	30.52%	29.64%	20.87%	100.00%	-
DY	4.73	6.84	4.00	1.26	0.00	-
YoY %	-30.85%	71.00%	217.46%	0.00%	-	-
Horiz. %	375.40%	542.86%	317.46%	100.00%	-	-
P/NAPS	0.98	1.22	1.89	2.64	1.97	-16.00%
YoY %	-19.67%	-35.45%	-28.41%	34.01%	-	-
Horiz. %	49.75%	61.93%	95.94%	134.01%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	28/10/09	14/11/08	16/11/07	15/11/06	26/10/05	-
Price	0.29	0.33	0.60	0.77	0.27	-
P/RPS	2.78	1.71	2.76	5.14	2.53	2.38%
YoY %	62.57%	-38.04%	-46.30%	103.16%	-	-
Horiz. %	109.88%	67.59%	109.09%	203.16%	100.00%	-
P/EPS	42.65	4.77	6.97	11.98	1.55	128.90%
YoY %	794.13%	-31.56%	-41.82%	672.90%	-	-
Horiz. %	2,751.61%	307.74%	449.68%	772.90%	100.00%	-
EY	2.34	20.97	14.36	8.35	64.59	-56.34%
YoY %	-88.84%	46.03%	71.98%	-87.07%	-	-
Horiz. %	3.62%	32.47%	22.23%	12.93%	100.00%	-
DY	5.06	8.08	3.33	0.87	0.00	-
YoY %	-37.38%	142.64%	282.76%	0.00%	-	-
Horiz. %	581.61%	928.74%	382.76%	100.00%	-	-
P/NAPS	0.92	1.03	2.27	3.84	1.77	-15.08%
YoY %	-10.68%	-54.63%	-40.89%	116.95%	-	-
Horiz. %	51.98%	58.19%	128.25%	216.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos