[VITROX] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 62.33%
YoY- 1568.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 86,752 87,609 85,608 78,208 51,936 18,134 16,106 207.59%
PBT 26,264 32,547 32,021 29,148 17,984 2,070 1,053 755.34%
Tax -560 -734 -758 -610 -404 -129 -4 2604.33%
NP 25,704 31,813 31,262 28,538 17,580 1,941 1,049 745.27%
-
NP to SH 25,704 31,813 31,262 28,538 17,580 1,941 1,049 745.27%
-
Tax Rate 2.13% 2.26% 2.37% 2.09% 2.25% 6.23% 0.38% -
Total Cost 61,048 55,796 54,345 49,670 34,356 16,193 15,057 154.48%
-
Net Worth 82,368 50,868 72,519 63,372 53,640 49,319 48,624 42.14%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,570 - - - 1,681 2,263 -
Div Payout % - 14.37% - - - 86.61% 215.69% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 82,368 50,868 72,519 63,372 53,640 49,319 48,624 42.14%
NOSH 151,914 152,346 152,352 152,446 152,604 152,834 154,313 -1.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 29.63% 36.31% 36.52% 36.49% 33.85% 10.70% 6.51% -
ROE 31.21% 62.54% 43.11% 45.03% 32.77% 3.94% 2.16% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.11 57.51 56.19 51.30 34.03 11.87 10.44 210.78%
EPS 16.92 13.92 20.52 18.72 11.52 1.27 0.68 753.97%
DPS 0.00 3.00 0.00 0.00 0.00 1.10 1.47 -
NAPS 0.5422 0.3339 0.476 0.4157 0.3515 0.3227 0.3151 43.64%
Adjusted Per Share Value based on latest NOSH - 152,376
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.59 4.63 4.53 4.13 2.75 0.96 0.85 208.11%
EPS 1.36 1.68 1.65 1.51 0.93 0.10 0.06 702.44%
DPS 0.00 0.24 0.00 0.00 0.00 0.09 0.12 -
NAPS 0.0435 0.0269 0.0383 0.0335 0.0284 0.0261 0.0257 42.07%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.43 0.81 0.77 0.51 0.39 0.33 0.31 -
P/RPS 2.50 1.41 1.37 0.99 1.15 2.78 2.97 -10.85%
P/EPS 8.45 3.88 3.75 2.72 3.39 25.98 45.59 -67.52%
EY 11.83 25.78 26.65 36.71 29.54 3.85 2.19 208.18%
DY 0.00 3.70 0.00 0.00 0.00 3.33 4.73 -
P/NAPS 2.64 2.43 1.62 1.23 1.11 1.02 0.98 93.72%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/08/11 17/02/11 22/11/10 26/08/10 17/05/10 01/03/10 28/10/09 -
Price 1.18 1.01 0.85 0.72 0.52 0.34 0.29 -
P/RPS 2.07 1.76 1.51 1.40 1.53 2.87 2.78 -17.86%
P/EPS 6.97 4.84 4.14 3.85 4.51 26.77 42.65 -70.14%
EY 14.34 20.68 24.14 26.00 22.15 3.74 2.34 235.24%
DY 0.00 2.97 0.00 0.00 0.00 3.24 5.06 -
P/NAPS 2.18 3.02 1.79 1.73 1.48 1.05 0.92 77.83%

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