[VITROX] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -8.85%
YoY- 624.96%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 28,518 33,688 12,326 23,403 6,054 4,022 10,871 17.42%
PBT 5,390 7,772 1,098 8,531 1,280 391 4,664 2.43%
Tax -131 -243 -345 -165 -126 -108 -250 -10.20%
NP 5,259 7,529 753 8,366 1,154 283 4,414 2.95%
-
NP to SH 5,259 7,529 753 8,366 1,154 283 4,414 2.95%
-
Tax Rate 2.43% 3.13% 31.42% 1.93% 9.84% 27.62% 5.36% -
Total Cost 23,259 26,159 11,573 15,037 4,900 3,739 6,457 23.78%
-
Net Worth 130,898 114,705 95,265 50,857 49,652 50,531 44,558 19.65%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,306 - 2,281 4,569 - - 774 19.93%
Div Payout % 43.86% - 303.03% 54.62% - - 17.54% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 130,898 114,705 95,265 50,857 49,652 50,531 44,558 19.65%
NOSH 230,657 231,820 228,181 152,313 153,866 157,222 154,877 6.85%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 18.44% 22.35% 6.11% 35.75% 19.06% 7.04% 40.60% -
ROE 4.02% 6.56% 0.79% 16.45% 2.32% 0.56% 9.91% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 12.36 14.53 5.40 15.37 3.93 2.56 7.02 9.87%
EPS 2.28 3.25 0.33 3.66 0.75 0.18 2.85 -3.64%
DPS 1.00 0.00 1.00 3.00 0.00 0.00 0.50 12.23%
NAPS 0.5675 0.4948 0.4175 0.3339 0.3227 0.3214 0.2877 11.97%
Adjusted Per Share Value based on latest NOSH - 152,313
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.51 1.78 0.65 1.24 0.32 0.21 0.57 17.61%
EPS 0.28 0.40 0.04 0.44 0.06 0.01 0.23 3.32%
DPS 0.12 0.00 0.12 0.24 0.00 0.00 0.04 20.07%
NAPS 0.0692 0.0606 0.0504 0.0269 0.0262 0.0267 0.0236 19.61%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.23 0.65 0.87 0.81 0.33 0.31 0.59 -
P/RPS 9.95 4.47 16.11 5.27 8.39 12.12 8.41 2.83%
P/EPS 53.95 20.01 263.64 14.75 44.00 172.22 20.70 17.29%
EY 1.85 5.00 0.38 6.78 2.27 0.58 4.83 -14.76%
DY 0.81 0.00 1.15 3.70 0.00 0.00 0.85 -0.79%
P/NAPS 2.17 1.31 2.08 2.43 1.02 0.96 2.05 0.95%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 17/02/11 01/03/10 20/02/09 20/02/08 -
Price 1.38 0.695 0.75 1.01 0.34 0.27 0.48 -
P/RPS 11.16 4.78 13.88 6.57 8.64 10.55 6.84 8.49%
P/EPS 60.53 21.40 227.27 18.39 45.33 150.00 16.84 23.74%
EY 1.65 4.67 0.44 5.44 2.21 0.67 5.94 -19.20%
DY 0.72 0.00 1.33 2.97 0.00 0.00 1.04 -5.93%
P/NAPS 2.43 1.40 1.80 3.02 1.05 0.84 1.67 6.44%

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