[VITROX] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -19.2%
YoY- 46.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 91,312 51,700 34,528 86,752 51,936 3,952 27,468 22.15%
PBT 16,916 2,876 -3,580 26,264 17,984 -8,484 9,740 9.63%
Tax -968 -1,044 -176 -560 -404 0 -112 43.23%
NP 15,948 1,832 -3,756 25,704 17,580 -8,484 9,628 8.77%
-
NP to SH 15,948 1,832 -3,756 25,704 17,580 -8,484 9,628 8.77%
-
Tax Rate 5.72% 36.30% - 2.13% 2.25% - 1.15% -
Total Cost 75,364 49,868 38,284 61,048 34,356 12,436 17,840 27.12%
-
Net Worth 136,044 111,500 94,495 82,368 53,640 46,124 47,084 19.33%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - 4,303 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 136,044 111,500 94,495 82,368 53,640 46,124 47,084 19.33%
NOSH 231,802 228,999 229,024 151,914 152,604 153,695 155,290 6.90%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 17.47% 3.54% -10.88% 29.63% 33.85% -214.68% 35.05% -
ROE 11.72% 1.64% -3.97% 31.21% 32.77% -18.39% 20.45% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 39.39 22.58 15.08 57.11 34.03 2.57 17.69 14.26%
EPS 6.88 0.80 -1.64 16.92 11.52 -5.52 6.20 1.74%
DPS 0.00 0.00 0.00 0.00 0.00 2.80 0.00 -
NAPS 0.5869 0.4869 0.4126 0.5422 0.3515 0.3001 0.3032 11.63%
Adjusted Per Share Value based on latest NOSH - 151,914
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.83 2.73 1.83 4.59 2.75 0.21 1.45 22.19%
EPS 0.84 0.10 -0.20 1.36 0.93 -0.45 0.51 8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.00 -
NAPS 0.0719 0.0589 0.0499 0.0435 0.0284 0.0244 0.0249 19.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.50 0.65 0.73 1.43 0.39 0.25 0.47 -
P/RPS 3.81 2.88 4.84 2.50 1.15 9.72 2.66 6.16%
P/EPS 21.80 81.25 -44.51 8.45 3.39 -4.53 7.58 19.24%
EY 4.59 1.23 -2.25 11.83 29.54 -22.08 13.19 -16.12%
DY 0.00 0.00 0.00 0.00 0.00 11.20 0.00 -
P/NAPS 2.56 1.33 1.77 2.64 1.11 0.83 1.55 8.71%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 23/05/13 24/05/12 19/08/11 17/05/10 28/05/09 21/05/08 -
Price 1.98 0.80 0.63 1.18 0.52 0.30 0.51 -
P/RPS 5.03 3.54 4.18 2.07 1.53 11.67 2.88 9.73%
P/EPS 28.78 100.00 -38.41 6.97 4.51 -5.43 8.23 23.18%
EY 3.47 1.00 -2.60 14.34 22.15 -18.40 12.16 -18.85%
DY 0.00 0.00 0.00 0.00 0.00 9.33 0.00 -
P/NAPS 3.37 1.64 1.53 2.18 1.48 1.00 1.68 12.29%

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