[VITROX] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -58.11%
YoY- -35.47%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 40,058 39,506 36,305 23,823 18,084 25,102 5,971 37.31%
PBT 19,610 11,681 11,807 4,419 6,545 9,442 1,762 49.39%
Tax -3,886 -292 56 -315 -185 -264 -3 229.98%
NP 15,724 11,389 11,863 4,104 6,360 9,178 1,759 44.03%
-
NP to SH 15,724 11,389 11,863 4,104 6,360 9,178 1,759 44.03%
-
Tax Rate 19.82% 2.50% -0.47% 7.13% 2.83% 2.80% 0.17% -
Total Cost 24,334 28,117 24,442 19,719 11,724 15,924 4,212 33.93%
-
Net Worth 202,431 164,652 127,949 107,237 98,556 72,570 48,196 27.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 202,431 164,652 127,949 107,237 98,556 72,570 48,196 27.00%
NOSH 232,948 232,428 231,247 231,864 232,116 152,458 152,956 7.25%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 39.25% 28.83% 32.68% 17.23% 35.17% 36.56% 29.46% -
ROE 7.77% 6.92% 9.27% 3.83% 6.45% 12.65% 3.65% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.20 17.00 15.70 10.27 7.79 16.46 3.90 28.04%
EPS 6.75 4.90 5.13 1.77 2.74 6.02 1.15 34.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.869 0.7084 0.5533 0.4625 0.4246 0.476 0.3151 18.41%
Adjusted Per Share Value based on latest NOSH - 231,864
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.12 2.09 1.92 1.26 0.96 1.33 0.32 37.02%
EPS 0.83 0.60 0.63 0.22 0.34 0.49 0.09 44.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.107 0.087 0.0676 0.0567 0.0521 0.0384 0.0255 26.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.80 2.79 0.78 0.63 0.915 0.77 0.31 -
P/RPS 16.28 16.41 4.97 6.13 11.74 4.68 7.94 12.70%
P/EPS 41.48 56.94 15.20 35.59 33.39 12.79 26.96 7.44%
EY 2.41 1.76 6.58 2.81 2.99 7.82 3.71 -6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 3.94 1.41 1.36 2.15 1.62 0.98 21.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 21/11/13 22/11/12 18/11/11 22/11/10 28/10/09 -
Price 3.09 2.67 0.99 0.65 0.92 0.85 0.29 -
P/RPS 17.97 15.71 6.31 6.33 11.81 5.16 7.43 15.85%
P/EPS 45.78 54.49 19.30 36.72 33.58 14.12 25.22 10.44%
EY 2.18 1.84 5.18 2.72 2.98 7.08 3.97 -9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 3.77 1.79 1.41 2.17 1.79 0.92 25.28%

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