[VITROX] YoY Cumulative Quarter 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- 126.43%
YoY- 307.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 12,925 8,632 21,688 12,984 988 6,867 6,695 11.57%
PBT 719 -895 6,566 4,496 -2,121 2,435 2,506 -18.77%
Tax -261 -44 -140 -101 0 -28 -55 29.60%
NP 458 -939 6,426 4,395 -2,121 2,407 2,451 -24.36%
-
NP to SH 458 -939 6,426 4,395 -2,121 2,407 2,451 -24.36%
-
Tax Rate 36.30% - 2.13% 2.25% - 1.15% 2.19% -
Total Cost 12,467 9,571 15,262 8,589 3,109 4,460 4,244 19.65%
-
Net Worth 111,500 94,495 82,368 53,640 46,124 47,084 34,189 21.75%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 1,075 - 1,551 -
Div Payout % - - - - 0.00% - 63.29% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 111,500 94,495 82,368 53,640 46,124 47,084 34,189 21.75%
NOSH 228,999 229,024 151,914 152,604 153,695 155,290 155,126 6.70%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.54% -10.88% 29.63% 33.85% -214.68% 35.05% 36.61% -
ROE 0.41% -0.99% 7.80% 8.19% -4.60% 5.11% 7.17% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.64 3.77 14.28 8.51 0.64 4.42 4.32 4.53%
EPS 0.20 -0.41 4.23 2.88 -1.38 1.55 1.58 -29.11%
DPS 0.00 0.00 0.00 0.00 0.70 0.00 1.00 -
NAPS 0.4869 0.4126 0.5422 0.3515 0.3001 0.3032 0.2204 14.10%
Adjusted Per Share Value based on latest NOSH - 152,604
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.68 0.46 1.15 0.69 0.05 0.36 0.35 11.69%
EPS 0.02 -0.05 0.34 0.23 -0.11 0.13 0.13 -26.77%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.08 -
NAPS 0.0589 0.0499 0.0435 0.0284 0.0244 0.0249 0.0181 21.71%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.65 0.73 1.43 0.39 0.25 0.47 0.67 -
P/RPS 11.52 19.37 10.02 4.58 38.89 10.63 15.52 -4.84%
P/EPS 325.00 -178.05 33.81 13.54 -18.12 30.32 42.41 40.36%
EY 0.31 -0.56 2.96 7.38 -5.52 3.30 2.36 -28.68%
DY 0.00 0.00 0.00 0.00 2.80 0.00 1.49 -
P/NAPS 1.33 1.77 2.64 1.11 0.83 1.55 3.04 -12.85%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 24/05/12 19/08/11 17/05/10 28/05/09 21/05/08 28/05/07 -
Price 0.80 0.63 1.18 0.52 0.30 0.51 0.65 -
P/RPS 14.17 16.72 8.27 6.11 46.67 11.53 15.06 -1.00%
P/EPS 400.00 -153.66 27.90 18.06 -21.74 32.90 41.14 46.04%
EY 0.25 -0.65 3.58 5.54 -4.60 3.04 2.43 -31.52%
DY 0.00 0.00 0.00 0.00 2.33 0.00 1.54 -
P/NAPS 1.64 1.53 2.18 1.48 1.00 1.68 2.95 -9.31%

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