[VITROX] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1.41%
YoY- -19.7%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 12,218 3,952 26,413 29,854 29,084 27,468 36,169 -51.52%
PBT -1,944 -8,484 8,599 10,944 10,828 9,740 14,867 -
Tax 0 0 -275 -222 -256 -112 -440 -
NP -1,944 -8,484 8,324 10,721 10,572 9,628 14,427 -
-
NP to SH -1,944 -8,484 8,324 10,721 10,572 9,628 14,427 -
-
Tax Rate - - 3.20% 2.03% 2.36% 1.15% 2.96% -
Total Cost 14,162 12,436 18,089 19,133 18,512 17,840 21,742 -24.87%
-
Net Worth 46,841 46,124 49,819 49,516 46,783 47,084 44,582 3.35%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,394 4,303 3,100 4,131 6,200 - 3,099 6.25%
Div Payout % 0.00% 0.00% 37.24% 38.54% 58.65% - 21.48% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 46,841 46,124 49,819 49,516 46,783 47,084 44,582 3.35%
NOSH 154,285 153,695 155,009 154,932 155,014 155,290 154,962 -0.29%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -15.91% -214.68% 31.51% 35.91% 36.35% 35.05% 39.89% -
ROE -4.15% -18.39% 16.71% 21.65% 22.60% 20.45% 32.36% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.92 2.57 17.04 19.27 18.76 17.69 23.34 -51.38%
EPS -1.26 -5.52 5.37 6.92 6.82 6.20 9.31 -
DPS 2.20 2.80 2.00 2.67 4.00 0.00 2.00 6.56%
NAPS 0.3036 0.3001 0.3214 0.3196 0.3018 0.3032 0.2877 3.65%
Adjusted Per Share Value based on latest NOSH - 154,831
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.65 0.21 1.40 1.58 1.54 1.45 1.91 -51.28%
EPS -0.10 -0.45 0.44 0.57 0.56 0.51 0.76 -
DPS 0.18 0.23 0.16 0.22 0.33 0.00 0.16 8.17%
NAPS 0.0248 0.0244 0.0263 0.0262 0.0247 0.0249 0.0236 3.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.39 0.25 0.31 0.39 0.42 0.47 0.59 -
P/RPS 4.92 9.72 1.82 2.02 2.24 2.66 2.53 55.86%
P/EPS -30.95 -4.53 5.77 5.64 6.16 7.58 6.34 -
EY -3.23 -22.08 17.32 17.74 16.24 13.19 15.78 -
DY 5.64 11.20 6.45 6.84 9.52 0.00 3.39 40.44%
P/NAPS 1.28 0.83 0.96 1.22 1.39 1.55 2.05 -26.96%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 28/05/09 20/02/09 14/11/08 29/08/08 21/05/08 20/02/08 -
Price 0.30 0.30 0.27 0.33 0.41 0.51 0.48 -
P/RPS 3.79 11.67 1.58 1.71 2.19 2.88 2.06 50.20%
P/EPS -23.81 -5.43 5.03 4.77 6.01 8.23 5.16 -
EY -4.20 -18.40 19.89 20.97 16.63 12.16 19.40 -
DY 7.33 9.33 7.41 8.08 9.76 0.00 4.17 45.70%
P/NAPS 0.99 1.00 0.84 1.03 1.36 1.68 1.67 -29.45%

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