[VITROX] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1415.5%
YoY- -21.64%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 22,828 106,104 77,586 41,281 12,925 88,871 55,183 -44.51%
PBT 4,229 24,807 19,417 7,610 719 21,557 13,785 -54.54%
Tax -242 -744 -613 -669 -261 -1,066 -823 -55.81%
NP 3,987 24,063 18,804 6,941 458 20,491 12,962 -54.46%
-
NP to SH 3,987 24,063 18,804 6,941 458 20,491 12,962 -54.46%
-
Tax Rate 5.72% 3.00% 3.16% 8.79% 36.30% 4.95% 5.97% -
Total Cost 18,841 82,041 58,782 34,340 12,467 68,380 42,221 -41.63%
-
Net Worth 136,044 131,179 127,816 116,215 111,500 114,616 107,052 17.34%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 5,200 2,887 2,892 - 2,315 2,314 -
Div Payout % - 21.61% 15.36% 41.67% - 11.30% 17.86% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 136,044 131,179 127,816 116,215 111,500 114,616 107,052 17.34%
NOSH 231,802 231,152 231,007 231,366 228,999 231,595 231,464 0.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.47% 22.68% 24.24% 16.81% 3.54% 23.06% 23.49% -
ROE 2.93% 18.34% 14.71% 5.97% 0.41% 17.88% 12.11% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.85 45.90 33.59 17.84 5.64 38.37 23.84 -44.55%
EPS 1.72 10.41 8.14 3.00 0.20 8.85 5.60 -54.51%
DPS 0.00 2.25 1.25 1.25 0.00 1.00 1.00 -
NAPS 0.5869 0.5675 0.5533 0.5023 0.4869 0.4949 0.4625 17.22%
Adjusted Per Share Value based on latest NOSH - 231,535
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.21 5.61 4.10 2.18 0.68 4.70 2.92 -44.44%
EPS 0.21 1.27 0.99 0.37 0.02 1.08 0.69 -54.78%
DPS 0.00 0.27 0.15 0.15 0.00 0.12 0.12 -
NAPS 0.0719 0.0693 0.0676 0.0614 0.0589 0.0606 0.0566 17.31%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.50 1.23 0.78 0.77 0.65 0.65 0.63 -
P/RPS 15.23 2.68 2.32 4.32 11.52 1.69 2.64 222.00%
P/EPS 87.21 11.82 9.58 25.67 325.00 7.35 11.25 292.17%
EY 1.15 8.46 10.44 3.90 0.31 13.61 8.89 -74.45%
DY 0.00 1.83 1.60 1.62 0.00 1.54 1.59 -
P/NAPS 2.56 2.17 1.41 1.53 1.33 1.31 1.36 52.51%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 27/02/13 22/11/12 -
Price 1.98 1.38 0.99 0.80 0.80 0.695 0.65 -
P/RPS 20.11 3.01 2.95 4.48 14.17 1.81 2.73 279.04%
P/EPS 115.12 13.26 12.16 26.67 400.00 7.86 11.61 362.18%
EY 0.87 7.54 8.22 3.75 0.25 12.73 8.62 -78.35%
DY 0.00 1.63 1.26 1.56 0.00 1.44 1.54 -
P/NAPS 3.37 2.43 1.79 1.59 1.64 1.40 1.41 78.85%

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