[VITROX] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 107.01%
YoY- -19.61%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 56,031 160,288 112,231 72,173 33,259 169,939 127,437 -42.14%
PBT 11,013 55,739 42,697 23,087 9,579 50,023 36,516 -54.99%
Tax 4,587 -11,408 -7,694 -3,808 -266 -914 -1,144 -
NP 15,600 44,331 35,003 19,279 9,313 49,109 35,372 -42.03%
-
NP to SH 15,600 44,331 35,003 19,279 9,313 49,109 35,372 -42.03%
-
Tax Rate -41.65% 20.47% 18.02% 16.49% 2.78% 1.83% 3.13% -
Total Cost 40,431 115,957 77,228 52,894 23,946 120,830 92,065 -42.19%
-
Net Worth 225,079 208,516 202,379 186,014 184,630 174,648 164,635 23.15%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 12,812 9,315 9,313 - 9,300 4,648 -
Div Payout % - 28.90% 26.61% 48.31% - 18.94% 13.14% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 225,079 208,516 202,379 186,014 184,630 174,648 164,635 23.15%
NOSH 233,532 232,953 232,887 232,838 232,825 232,523 232,404 0.32%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 27.84% 27.66% 31.19% 26.71% 28.00% 28.90% 27.76% -
ROE 6.93% 21.26% 17.30% 10.36% 5.04% 28.12% 21.49% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.99 68.81 48.19 31.00 14.28 73.08 54.83 -42.33%
EPS 6.68 19.03 15.03 8.28 4.00 21.12 15.22 -42.21%
DPS 0.00 5.50 4.00 4.00 0.00 4.00 2.00 -
NAPS 0.9638 0.8951 0.869 0.7989 0.793 0.7511 0.7084 22.76%
Adjusted Per Share Value based on latest NOSH - 232,850
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.96 8.47 5.93 3.81 1.76 8.98 6.74 -42.19%
EPS 0.82 2.34 1.85 1.02 0.49 2.60 1.87 -42.25%
DPS 0.00 0.68 0.49 0.49 0.00 0.49 0.25 -
NAPS 0.119 0.1102 0.107 0.0983 0.0976 0.0923 0.087 23.19%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.52 3.44 2.80 3.38 3.28 2.27 2.79 -
P/RPS 14.67 5.00 5.81 10.90 22.96 3.11 5.09 102.39%
P/EPS 52.69 18.08 18.63 40.82 82.00 10.75 18.33 102.03%
EY 1.90 5.53 5.37 2.45 1.22 9.30 5.46 -50.49%
DY 0.00 1.60 1.43 1.18 0.00 1.76 0.72 -
P/NAPS 3.65 3.84 3.22 4.23 4.14 3.02 3.94 -4.96%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 19/11/15 20/08/15 21/05/15 25/02/15 20/11/14 -
Price 3.64 3.23 3.09 3.06 3.63 3.09 2.67 -
P/RPS 15.17 4.69 6.41 9.87 25.41 4.23 4.87 113.14%
P/EPS 54.49 16.97 20.56 36.96 90.75 14.63 17.54 112.76%
EY 1.84 5.89 4.86 2.71 1.10 6.83 5.70 -52.91%
DY 0.00 1.70 1.29 1.31 0.00 1.29 0.75 -
P/NAPS 3.78 3.61 3.56 3.83 4.58 4.11 3.77 0.17%

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