Highlights

[VITROX] QoQ Quarter Result on 2015-03-31 [#1]

Stock [VITROX]: VITROX CORP BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -32.20%    YoY -     133.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 48,057 40,058 38,914 33,259 42,502 39,506 65,103 -18.28%
  QoQ % 19.97% 2.94% 17.00% -21.75% 7.58% -39.32% -
  Horiz. % 73.82% 61.53% 59.77% 51.09% 65.28% 60.68% 100.00%
PBT 13,042 19,610 13,508 9,579 13,507 11,681 20,606 -26.22%
  QoQ % -33.49% 45.17% 41.02% -29.08% 15.63% -43.31% -
  Horiz. % 63.29% 95.17% 65.55% 46.49% 65.55% 56.69% 100.00%
Tax -3,714 -3,886 -3,542 -266 230 -292 -610 232.34%
  QoQ % 4.43% -9.71% -1,231.58% -215.65% 178.77% 52.13% -
  Horiz. % 608.85% 637.05% 580.66% 43.61% -37.70% 47.87% 100.00%
NP 9,328 15,724 9,966 9,313 13,737 11,389 19,996 -39.77%
  QoQ % -40.68% 57.78% 7.01% -32.20% 20.62% -43.04% -
  Horiz. % 46.65% 78.64% 49.84% 46.57% 68.70% 56.96% 100.00%
NP to SH 9,328 15,724 9,966 9,313 13,737 11,389 19,996 -39.77%
  QoQ % -40.68% 57.78% 7.01% -32.20% 20.62% -43.04% -
  Horiz. % 46.65% 78.64% 49.84% 46.57% 68.70% 56.96% 100.00%
Tax Rate 28.48 % 19.82 % 26.22 % 2.78 % -1.70 % 2.50 % 2.96 % 350.51%
  QoQ % 43.69% -24.41% 843.17% 263.53% -168.00% -15.54% -
  Horiz. % 962.16% 669.59% 885.81% 93.92% -57.43% 84.46% 100.00%
Total Cost 38,729 24,334 28,948 23,946 28,765 28,117 45,107 -9.64%
  QoQ % 59.16% -15.94% 20.89% -16.75% 2.30% -37.67% -
  Horiz. % 85.86% 53.95% 64.18% 53.09% 63.77% 62.33% 100.00%
Net Worth 208,737 202,431 186,024 184,630 174,583 164,652 152,907 22.99%
  QoQ % 3.11% 8.82% 0.76% 5.75% 6.03% 7.68% -
  Horiz. % 136.51% 132.39% 121.66% 120.75% 114.18% 107.68% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,498 - 9,314 - 4,648 - 4,644 -17.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.31% 0.00% 200.52% 0.00% 100.08% 0.00% 100.00%
Div Payout % 37.50 % - % 93.46 % - % 33.84 % - % 23.23 % 37.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.43% 0.00% 402.32% 0.00% 145.67% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 208,737 202,431 186,024 184,630 174,583 164,652 152,907 22.99%
  QoQ % 3.11% 8.82% 0.76% 5.75% 6.03% 7.68% -
  Horiz. % 136.51% 132.39% 121.66% 120.75% 114.18% 107.68% 100.00%
NOSH 233,200 232,948 232,850 232,825 232,436 232,428 232,241 0.27%
  QoQ % 0.11% 0.04% 0.01% 0.17% 0.00% 0.08% -
  Horiz. % 100.41% 100.30% 100.26% 100.25% 100.08% 100.08% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.41 % 39.25 % 25.61 % 28.00 % 32.32 % 28.83 % 30.71 % -26.29%
  QoQ % -50.55% 53.26% -8.54% -13.37% 12.11% -6.12% -
  Horiz. % 63.20% 127.81% 83.39% 91.18% 105.24% 93.88% 100.00%
ROE 4.47 % 7.77 % 5.36 % 5.04 % 7.87 % 6.92 % 13.08 % -51.02%
  QoQ % -42.47% 44.96% 6.35% -35.96% 13.73% -47.09% -
  Horiz. % 34.17% 59.40% 40.98% 38.53% 60.17% 52.91% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.61 17.20 16.71 14.28 18.29 17.00 28.03 -18.49%
  QoQ % 19.83% 2.93% 17.02% -21.92% 7.59% -39.35% -
  Horiz. % 73.53% 61.36% 59.61% 50.95% 65.25% 60.65% 100.00%
EPS 4.00 6.75 4.28 4.00 5.91 4.90 8.61 -39.93%
  QoQ % -40.74% 57.71% 7.00% -32.32% 20.61% -43.09% -
  Horiz. % 46.46% 78.40% 49.71% 46.46% 68.64% 56.91% 100.00%
DPS 1.50 0.00 4.00 0.00 2.00 0.00 2.00 -17.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 200.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.8951 0.8690 0.7989 0.7930 0.7511 0.7084 0.6584 22.65%
  QoQ % 3.00% 8.77% 0.74% 5.58% 6.03% 7.59% -
  Horiz. % 135.95% 131.99% 121.34% 120.44% 114.08% 107.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 471,038
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.20 8.50 8.26 7.06 9.02 8.39 13.82 -18.29%
  QoQ % 20.00% 2.91% 17.00% -21.73% 7.51% -39.29% -
  Horiz. % 73.81% 61.51% 59.77% 51.09% 65.27% 60.71% 100.00%
EPS 1.98 3.34 2.12 1.98 2.92 2.42 4.25 -39.82%
  QoQ % -40.72% 57.55% 7.07% -32.19% 20.66% -43.06% -
  Horiz. % 46.59% 78.59% 49.88% 46.59% 68.71% 56.94% 100.00%
DPS 0.74 0.00 1.98 0.00 0.99 0.00 0.99 -17.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.75% 0.00% 200.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.4431 0.4298 0.3949 0.3920 0.3706 0.3496 0.3246 22.99%
  QoQ % 3.09% 8.84% 0.74% 5.77% 6.01% 7.70% -
  Horiz. % 136.51% 132.41% 121.66% 120.76% 114.17% 107.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.4400 2.8000 3.3800 3.2800 2.2700 2.7900 2.5500 -
P/RPS 16.69 16.28 20.22 22.96 12.41 16.41 9.10 49.67%
  QoQ % 2.52% -19.49% -11.93% 85.01% -24.38% 80.33% -
  Horiz. % 183.41% 178.90% 222.20% 252.31% 136.37% 180.33% 100.00%
P/EPS 86.00 41.48 78.97 82.00 38.41 56.94 29.62 103.13%
  QoQ % 107.33% -47.47% -3.70% 113.49% -32.54% 92.23% -
  Horiz. % 290.34% 140.04% 266.61% 276.84% 129.68% 192.23% 100.00%
EY 1.16 2.41 1.27 1.22 2.60 1.76 3.38 -50.89%
  QoQ % -51.87% 89.76% 4.10% -53.08% 47.73% -47.93% -
  Horiz. % 34.32% 71.30% 37.57% 36.09% 76.92% 52.07% 100.00%
DY 0.44 0.00 1.18 0.00 0.88 0.00 0.78 -31.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.41% 0.00% 151.28% 0.00% 112.82% 0.00% 100.00%
P/NAPS 3.84 3.22 4.23 4.14 3.02 3.94 3.87 -0.52%
  QoQ % 19.25% -23.88% 2.17% 37.09% -23.35% 1.81% -
  Horiz. % 99.22% 83.20% 109.30% 106.98% 78.04% 101.81% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 19/11/15 20/08/15 21/05/15 25/02/15 20/11/14 21/08/14 -
Price 3.2300 3.0900 3.0600 3.6300 3.0900 2.6700 2.6400 -
P/RPS 15.67 17.97 18.31 25.41 16.90 15.71 9.42 40.26%
  QoQ % -12.80% -1.86% -27.94% 50.36% 7.57% 66.77% -
  Horiz. % 166.35% 190.76% 194.37% 269.75% 179.41% 166.77% 100.00%
P/EPS 80.75 45.78 71.50 90.75 52.28 54.49 30.66 90.38%
  QoQ % 76.39% -35.97% -21.21% 73.58% -4.06% 77.72% -
  Horiz. % 263.37% 149.32% 233.20% 295.99% 170.52% 177.72% 100.00%
EY 1.24 2.18 1.40 1.10 1.91 1.84 3.26 -47.41%
  QoQ % -43.12% 55.71% 27.27% -42.41% 3.80% -43.56% -
  Horiz. % 38.04% 66.87% 42.94% 33.74% 58.59% 56.44% 100.00%
DY 0.46 0.00 1.31 0.00 0.65 0.00 0.76 -28.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.53% 0.00% 172.37% 0.00% 85.53% 0.00% 100.00%
P/NAPS 3.61 3.56 3.83 4.58 4.11 3.77 4.01 -6.75%
  QoQ % 1.40% -7.05% -16.38% 11.44% 9.02% -5.99% -
  Horiz. % 90.02% 88.78% 95.51% 114.21% 102.49% 94.01% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers