[VITROX] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.05%
YoY- 51.9%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 87,609 18,134 26,413 36,169 24,000 9,130 57.14%
PBT 32,547 2,070 8,599 14,867 9,826 9,815 27.07%
Tax -734 -129 -275 -440 -328 -587 4.56%
NP 31,813 1,941 8,324 14,427 9,498 9,228 28.06%
-
NP to SH 31,813 1,941 8,324 14,427 9,498 9,228 28.06%
-
Tax Rate 2.26% 6.23% 3.20% 2.96% 3.34% 5.98% -
Total Cost 55,796 16,193 18,089 21,742 14,502 -98 -
-
Net Worth 50,868 49,319 49,819 44,582 33,250 12,257 32.90%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,570 1,681 3,100 3,099 774 - -
Div Payout % 14.37% 86.61% 37.24% 21.48% 8.16% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 50,868 49,319 49,819 44,582 33,250 12,257 32.90%
NOSH 152,346 152,834 155,009 154,962 154,942 77,873 14.35%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 36.31% 10.70% 31.51% 39.89% 39.58% 101.07% -
ROE 62.54% 3.94% 16.71% 32.36% 28.56% 75.29% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 57.51 11.87 17.04 23.34 15.49 11.72 37.43%
EPS 13.92 1.27 5.37 9.31 6.13 11.85 3.27%
DPS 3.00 1.10 2.00 2.00 0.50 0.00 -
NAPS 0.3339 0.3227 0.3214 0.2877 0.2146 0.1574 16.22%
Adjusted Per Share Value based on latest NOSH - 154,877
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.63 0.96 1.40 1.91 1.27 0.48 57.31%
EPS 1.68 0.10 0.44 0.76 0.50 0.49 27.92%
DPS 0.24 0.09 0.16 0.16 0.04 0.00 -
NAPS 0.0269 0.0261 0.0263 0.0236 0.0176 0.0065 32.83%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.81 0.33 0.31 0.59 0.77 0.29 -
P/RPS 1.41 2.78 1.82 2.53 4.97 2.47 -10.60%
P/EPS 3.88 25.98 5.77 6.34 12.56 2.45 9.62%
EY 25.78 3.85 17.32 15.78 7.96 40.86 -8.79%
DY 3.70 3.33 6.45 3.39 0.65 0.00 -
P/NAPS 2.43 1.02 0.96 2.05 3.59 1.84 5.71%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/02/11 01/03/10 20/02/09 20/02/08 22/02/07 27/02/06 -
Price 1.01 0.34 0.27 0.48 0.74 0.35 -
P/RPS 1.76 2.87 1.58 2.06 4.78 2.99 -10.05%
P/EPS 4.84 26.77 5.03 5.16 12.07 2.95 10.40%
EY 20.68 3.74 19.89 19.40 8.28 33.86 -9.38%
DY 2.97 3.24 7.41 4.17 0.68 0.00 -
P/NAPS 3.02 1.05 0.84 1.67 3.45 2.22 6.34%

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