[VITROX] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 9.55%
YoY- 2879.29%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 97,586 86,752 87,609 85,608 78,208 51,936 18,134 208.03%
PBT 30,722 26,264 32,547 32,021 29,148 17,984 2,070 506.92%
Tax -498 -560 -734 -758 -610 -404 -129 146.69%
NP 30,224 25,704 31,813 31,262 28,538 17,580 1,941 526.71%
-
NP to SH 30,224 25,704 31,813 31,262 28,538 17,580 1,941 526.71%
-
Tax Rate 1.62% 2.13% 2.26% 2.37% 2.09% 2.25% 6.23% -
Total Cost 67,362 61,048 55,796 54,345 49,670 34,356 16,193 159.33%
-
Net Worth 92,423 82,368 50,868 72,519 63,372 53,640 49,319 52.17%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,299 - 4,570 - - - 1,681 213.76%
Div Payout % 30.77% - 14.37% - - - 86.61% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 92,423 82,368 50,868 72,519 63,372 53,640 49,319 52.17%
NOSH 154,994 151,914 152,346 152,352 152,446 152,604 152,834 0.94%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 30.97% 29.63% 36.31% 36.52% 36.49% 33.85% 10.70% -
ROE 32.70% 31.21% 62.54% 43.11% 45.03% 32.77% 3.94% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 62.96 57.11 57.51 56.19 51.30 34.03 11.87 205.07%
EPS 19.50 16.92 13.92 20.52 18.72 11.52 1.27 520.85%
DPS 6.00 0.00 3.00 0.00 0.00 0.00 1.10 210.82%
NAPS 0.5963 0.5422 0.3339 0.476 0.4157 0.3515 0.3227 50.75%
Adjusted Per Share Value based on latest NOSH - 152,458
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.16 4.59 4.63 4.53 4.13 2.75 0.96 207.79%
EPS 1.60 1.36 1.68 1.65 1.51 0.93 0.10 538.19%
DPS 0.49 0.00 0.24 0.00 0.00 0.00 0.09 210.44%
NAPS 0.0489 0.0435 0.0269 0.0383 0.0335 0.0284 0.0261 52.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.35 1.43 0.81 0.77 0.51 0.39 0.33 -
P/RPS 2.14 2.50 1.41 1.37 0.99 1.15 2.78 -16.04%
P/EPS 6.92 8.45 3.88 3.75 2.72 3.39 25.98 -58.70%
EY 14.44 11.83 25.78 26.65 36.71 29.54 3.85 141.98%
DY 4.44 0.00 3.70 0.00 0.00 0.00 3.33 21.20%
P/NAPS 2.26 2.64 2.43 1.62 1.23 1.11 1.02 70.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 19/08/11 17/02/11 22/11/10 26/08/10 17/05/10 01/03/10 -
Price 1.18 1.18 1.01 0.85 0.72 0.52 0.34 -
P/RPS 1.87 2.07 1.76 1.51 1.40 1.53 2.87 -24.90%
P/EPS 6.05 6.97 4.84 4.14 3.85 4.51 26.77 -62.99%
EY 16.53 14.34 20.68 24.14 26.00 22.15 3.74 170.05%
DY 5.08 0.00 2.97 0.00 0.00 0.00 3.24 35.07%
P/NAPS 1.98 2.18 3.02 1.79 1.73 1.48 1.05 52.81%

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