[VITROX] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

29-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 144.96%

YoY- 22.48%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	6,867	36,169	25,298	15,581	6,695	24,000	17,435	-46.23%
YoY %	-81.01%	42.97%	62.36%	132.73%	-72.10%	37.65%	-	-
Horiz. %	39.39%	207.45%	145.10%	89.37%	38.40%	137.65%	100.00%	-
PBT	2,435	14,867	10,204	6,186	2,506	9,826	7,939	-54.48%
YoY %	-83.62%	45.70%	64.95%	146.85%	-74.50%	23.77%	-	-
Horiz. %	30.67%	187.27%	128.53%	77.92%	31.57%	123.77%	100.00%	-
Tax	-28	-440	-190	-182	-55	-328	-466	-84.63%
YoY %	93.64%	-131.58%	-4.40%	-230.91%	83.23%	29.61%	-	-
Horiz. %	6.01%	94.42%	40.77%	39.06%	11.80%	70.39%	100.00%	-
NP	2,407	14,427	10,014	6,004	2,451	9,498	7,473	-52.97%
YoY %	-83.32%	44.07%	66.79%	144.96%	-74.19%	27.10%	-	-
Horiz. %	32.21%	193.05%	134.00%	80.34%	32.80%	127.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,407	14,427	10,014	6,004	2,451	9,498	7,473	-52.97%
YoY %	-83.32%	44.07%	66.79%	144.96%	-74.19%	27.10%	-	-
Horiz. %	32.21%	193.05%	134.00%	80.34%	32.80%	127.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.15%	2.96%	1.86%	2.94%	2.19%	3.34%	5.87%	-
YoY %	-61.15%	59.14%	-36.73%	34.25%	-34.43%	-43.10%	-	-
Horiz. %	19.59%	50.43%	31.69%	50.09%	37.31%	56.90%	100.00%	-
Total Cost	4,460	21,742	15,284	9,577	4,244	14,502	9,962	-41.44%
YoY %	-79.49%	42.25%	59.59%	125.66%	-70.74%	45.57%	-	-
Horiz. %	44.77%	218.25%	153.42%	96.14%	42.60%	145.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	47,084	44,582	40,955	36,970	34,189	33,250	31,085	31.85%
YoY %	5.61%	8.86%	10.78%	8.13%	2.82%	6.96%	-	-
Horiz. %	151.47%	143.42%	131.75%	118.93%	109.99%	106.96%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	3,099	2,325	2,327	1,551	774	775	-
YoY %	-	33.29%	-0.09%	50.03%	100.39%	-0.13%	-	-
Horiz. %	-	399.87%	300.00%	300.26%	200.13%	99.87%	100.00%	-
Div Payout %	-	21.48%	23.22%	38.76%	63.29%	8.16%	10.37%	-
YoY %	-	-7.49%	-40.09%	-38.76%	675.61%	-21.31%	-	-
Horiz. %	-	207.14%	223.92%	373.77%	610.32%	78.69%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	47,084	44,582	40,955	36,970	34,189	33,250	31,085	31.85%
YoY %	5.61%	8.86%	10.78%	8.13%	2.82%	6.96%	-	-
Horiz. %	151.47%	143.42%	131.75%	118.93%	109.99%	106.96%	100.00%	-
NOSH	155,290	154,962	155,015	155,142	155,126	154,942	155,041	0.10%
YoY %	0.21%	-0.03%	-0.08%	0.01%	0.12%	-0.06%	-	-
Horiz. %	100.16%	99.95%	99.98%	100.07%	100.05%	99.94%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	35.05%	39.89%	39.58%	38.53%	36.61%	39.58%	42.86%	-
YoY %	-12.13%	0.78%	2.73%	5.24%	-7.50%	-7.65%	-	-
Horiz. %	81.78%	93.07%	92.35%	89.90%	85.42%	92.35%	100.00%	-
ROE	5.11%	32.36%	24.45%	16.24%	7.17%	28.56%	24.04%	-
YoY %	-84.21%	32.35%	50.55%	126.50%	-74.89%	18.80%	-	-
Horiz. %	21.26%	134.61%	101.71%	67.55%	29.83%	118.80%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	4.42	23.34	16.32	10.04	4.32	15.49	11.25	-46.32%
YoY %	-81.06%	43.01%	62.55%	132.41%	-72.11%	37.69%	-	-
Horiz. %	39.29%	207.47%	145.07%	89.24%	38.40%	137.69%	100.00%	-
EPS	1.55	9.31	6.46	3.87	1.58	6.13	4.82	-53.02%
YoY %	-83.35%	44.12%	66.93%	144.94%	-74.23%	27.18%	-	-
Horiz. %	32.16%	193.15%	134.02%	80.29%	32.78%	127.18%	100.00%	-
DPS	0.00	2.00	1.50	1.50	1.00	0.50	0.50	-
YoY %	0.00%	33.33%	0.00%	50.00%	100.00%	0.00%	-	-
Horiz. %	0.00%	400.00%	300.00%	300.00%	200.00%	100.00%	100.00%	-
NAPS	0.3032	0.2877	0.2642	0.2383	0.2204	0.2146	0.2005	31.71%
YoY %	5.39%	8.89%	10.87%	8.12%	2.70%	7.03%	-	-
Horiz. %	151.22%	143.49%	131.77%	118.85%	109.93%	107.03%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 155,152
RPS	0.36	1.91	1.34	0.82	0.35	1.27	0.92	-46.47%
YoY %	-81.15%	42.54%	63.41%	134.29%	-72.44%	38.04%	-	-
Horiz. %	39.13%	207.61%	145.65%	89.13%	38.04%	138.04%	100.00%	-
EPS	0.13	0.76	0.53	0.32	0.13	0.50	0.40	-52.69%
YoY %	-82.89%	43.40%	65.62%	146.15%	-74.00%	25.00%	-	-
Horiz. %	32.50%	190.00%	132.50%	80.00%	32.50%	125.00%	100.00%	-
DPS	0.00	0.16	0.12	0.12	0.08	0.04	0.04	-
YoY %	0.00%	33.33%	0.00%	50.00%	100.00%	0.00%	-	-
Horiz. %	0.00%	400.00%	300.00%	300.00%	200.00%	100.00%	100.00%	-
NAPS	0.0249	0.0236	0.0216	0.0195	0.0181	0.0176	0.0164	32.06%
YoY %	5.51%	9.26%	10.77%	7.73%	2.84%	7.32%	-	-
Horiz. %	151.83%	143.90%	131.71%	118.90%	110.37%	107.32%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.47	0.59	0.50	0.64	0.67	0.77	0.53	-
P/RPS	10.63	2.53	3.06	6.37	15.52	4.97	4.71	71.97%
YoY %	320.16%	-17.32%	-51.96%	-58.96%	212.27%	5.52%	-	-
Horiz. %	225.69%	53.72%	64.97%	135.24%	329.51%	105.52%	100.00%	-
P/EPS	30.32	6.34	7.74	16.54	42.41	12.56	11.00	96.46%
YoY %	378.23%	-18.09%	-53.20%	-61.00%	237.66%	14.18%	-	-
Horiz. %	275.64%	57.64%	70.36%	150.36%	385.55%	114.18%	100.00%	-
EY	3.30	15.78	12.92	6.05	2.36	7.96	9.09	-49.07%
YoY %	-79.09%	22.14%	113.55%	156.36%	-70.35%	-12.43%	-	-
Horiz. %	36.30%	173.60%	142.13%	66.56%	25.96%	87.57%	100.00%	-
DY	0.00	3.39	3.00	2.34	1.49	0.65	0.94	-
YoY %	0.00%	13.00%	28.21%	57.05%	129.23%	-30.85%	-	-
Horiz. %	0.00%	360.64%	319.15%	248.94%	158.51%	69.15%	100.00%	-
P/NAPS	1.55	2.05	1.89	2.69	3.04	3.59	2.64	-29.86%
YoY %	-24.39%	8.47%	-29.74%	-11.51%	-15.32%	35.98%	-	-
Horiz. %	58.71%	77.65%	71.59%	101.89%	115.15%	135.98%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/05/08	20/02/08	16/11/07	29/08/07	28/05/07	22/02/07	15/11/06	-
Price	0.51	0.48	0.60	0.66	0.65	0.74	0.77	-
P/RPS	11.53	2.06	3.68	6.57	15.06	4.78	6.85	41.45%
YoY %	459.71%	-44.02%	-43.99%	-56.37%	215.06%	-30.22%	-	-
Horiz. %	168.32%	30.07%	53.72%	95.91%	219.85%	69.78%	100.00%	-
P/EPS	32.90	5.16	9.29	17.05	41.14	12.07	15.98	61.76%
YoY %	537.60%	-44.46%	-45.51%	-58.56%	240.85%	-24.47%	-	-
Horiz. %	205.88%	32.29%	58.14%	106.70%	257.45%	75.53%	100.00%	-
EY	3.04	19.40	10.77	5.86	2.43	8.28	6.26	-38.19%
YoY %	-84.33%	80.13%	83.79%	141.15%	-70.65%	32.27%	-	-
Horiz. %	48.56%	309.90%	172.04%	93.61%	38.82%	132.27%	100.00%	-
DY	0.00	4.17	2.50	2.27	1.54	0.68	0.65	-
YoY %	0.00%	66.80%	10.13%	47.40%	126.47%	4.62%	-	-
Horiz. %	0.00%	641.54%	384.62%	349.23%	236.92%	104.62%	100.00%	-
P/NAPS	1.68	1.67	2.27	2.77	2.95	3.45	3.84	-42.34%
YoY %	0.60%	-26.43%	-18.05%	-6.10%	-14.49%	-10.16%	-	-
Horiz. %	43.75%	43.49%	59.11%	72.14%	76.82%	89.84%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos