[VITROX] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 571.67%
YoY- -41.38%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 51,700 88,871 73,577 62,720 34,528 79,203 89,169 -30.44%
PBT 2,876 21,557 18,380 18,732 -3,580 23,005 29,209 -78.64%
Tax -1,044 -1,066 -1,097 -1,016 -176 -779 -578 48.26%
NP 1,832 20,491 17,282 17,716 -3,756 22,226 28,630 -83.97%
-
NP to SH 1,832 20,491 17,282 17,716 -3,756 22,226 28,630 -83.97%
-
Tax Rate 36.30% 4.95% 5.97% 5.42% - 3.39% 1.98% -
Total Cost 49,868 68,380 56,294 45,004 38,284 56,977 60,538 -12.11%
-
Net Worth 111,500 114,616 107,052 103,165 94,495 96,559 98,354 8.71%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,315 3,086 4,637 - 9,251 9,265 -
Div Payout % - 11.30% 17.86% 26.18% - 41.62% 32.36% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 111,500 114,616 107,052 103,165 94,495 96,559 98,354 8.71%
NOSH 228,999 231,595 231,464 231,884 229,024 231,279 231,639 -0.76%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.54% 23.06% 23.49% 28.25% -10.88% 28.06% 32.11% -
ROE 1.64% 17.88% 16.14% 17.17% -3.97% 23.02% 29.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 22.58 38.37 31.79 27.05 15.08 34.25 38.49 -29.89%
EPS 0.80 8.85 7.47 7.64 -1.64 9.61 12.36 -83.85%
DPS 0.00 1.00 1.33 2.00 0.00 4.00 4.00 -
NAPS 0.4869 0.4949 0.4625 0.4449 0.4126 0.4175 0.4246 9.54%
Adjusted Per Share Value based on latest NOSH - 231,607
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.73 4.70 3.89 3.32 1.83 4.19 4.71 -30.45%
EPS 0.10 1.08 0.91 0.94 -0.20 1.17 1.51 -83.60%
DPS 0.00 0.12 0.16 0.25 0.00 0.49 0.49 -
NAPS 0.0589 0.0606 0.0566 0.0545 0.0499 0.051 0.052 8.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.65 0.65 0.63 0.69 0.73 0.87 0.915 -
P/RPS 2.88 1.69 1.98 2.55 4.84 2.54 2.38 13.54%
P/EPS 81.25 7.35 8.44 9.03 -44.51 9.05 7.40 393.28%
EY 1.23 13.61 11.85 11.07 -2.25 11.05 13.51 -79.73%
DY 0.00 1.54 2.12 2.90 0.00 4.60 4.37 -
P/NAPS 1.33 1.31 1.36 1.55 1.77 2.08 2.15 -27.37%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 27/02/13 22/11/12 16/08/12 24/05/12 28/02/12 18/11/11 -
Price 0.80 0.695 0.65 0.65 0.63 0.75 0.92 -
P/RPS 3.54 1.81 2.04 2.40 4.18 2.19 2.39 29.90%
P/EPS 100.00 7.86 8.71 8.51 -38.41 7.80 7.44 464.41%
EY 1.00 12.73 11.49 11.75 -2.60 12.81 13.43 -82.27%
DY 0.00 1.44 2.05 3.08 0.00 5.33 4.35 -
P/NAPS 1.64 1.40 1.41 1.46 1.53 1.80 2.17 -17.01%

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