[VITROX] QoQ Cumulative 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- 1043.34%
YoY- -41.38%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 12,925 88,871 55,183 31,360 8,632 79,203 66,877 -66.53%
PBT 719 21,557 13,785 9,366 -895 23,005 21,907 -89.72%
Tax -261 -1,066 -823 -508 -44 -779 -434 -28.73%
NP 458 20,491 12,962 8,858 -939 22,226 21,473 -92.29%
-
NP to SH 458 20,491 12,962 8,858 -939 22,226 21,473 -92.29%
-
Tax Rate 36.30% 4.95% 5.97% 5.42% - 3.39% 1.98% -
Total Cost 12,467 68,380 42,221 22,502 9,571 56,977 45,404 -57.72%
-
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 2,314 2,318 - 9,251 6,949 -
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 0.41% 17.88% 12.11% 8.59% -0.99% 23.02% 21.83% -
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 5.64 38.37 23.84 13.52 3.77 34.25 28.87 -66.29%
EPS 0.20 8.85 5.60 3.82 -0.41 9.61 9.27 -92.23%
DPS 0.00 1.00 1.00 1.00 0.00 4.00 3.00 -
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 0.68 4.70 2.92 1.66 0.46 4.19 3.54 -66.67%
EPS 0.02 1.08 0.69 0.47 -0.05 1.17 1.14 -93.23%
DPS 0.00 0.12 0.12 0.12 0.00 0.49 0.37 -
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 11.52 1.69 2.64 5.10 19.37 2.54 3.17 136.18%
P/EPS 325.00 7.35 11.25 18.06 -178.05 9.05 9.87 925.15%
EY 0.31 13.61 8.89 5.54 -0.56 11.05 10.13 -90.19%
DY 0.00 1.54 1.59 1.45 0.00 4.60 3.28 -
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 14.17 1.81 2.73 4.81 16.72 2.19 3.19 169.97%
P/EPS 400.00 7.86 11.61 17.02 -153.66 7.80 9.92 1073.24%
EY 0.25 12.73 8.62 5.88 -0.65 12.81 10.08 -91.47%
DY 0.00 1.44 1.54 1.54 0.00 5.33 3.26 -
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