[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

921

HLIND

HONG LEONG INDUSTRIES BHD

908

JCY

JCY INTERNATIONAL BERHAD

413

GENTING

GENTING BHD

372

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

UCHITEC

UCHI TECHNOLOGIES BHD

281

MAYBANK

MALAYAN BANKING BHD

236

DNEX

DAGANG NEXCHANGE BERHAD

228

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

+0.01

41,252,400

HIAPTEK

0.44

+0.015

19,547,400

TCS

0.185

+0.025

13,293,100

BSLCORP-OR

0.005

0.00

12,469,600

SNS

0.75

-0.005

9,172,300

HIAPTEK-CD

0.045

+0.005

8,108,900

ICONIC-OR

0.005

0.00

6,870,400

More active Stocks

NESTLE

121.90

+0.40

200

UTDPLT

24.80

+0.30

200

AJI

15.60

+0.10

2,000

KSENG

6.17

+0.09

20,300

CRESNDO

3.72

+0.07

2,200

MSM

2.38

+0.05

88,200

HUMEIND

3.40

+0.05

38,300

HAPSENG

4.42

+0.05

1,100

GOLDETF

3.45

+0.05

100

TOYOVEN

1.45

+0.04

29,200

More gainer Stocks

NOTION-WD

1.47

-0.30

45,100

SUPERLN

1.09

-0.21

3,069,800

TENAGA

13.62

-0.16

43,600

NOTION

1.90

-0.15

611,900

INARI-C2Q

0.115

-0.135

10,000

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More