[VITROX] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 114.91%
YoY- 32.96%
Quarter Report
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 77,312 327,488 231,595 147,232 69,609 234,026 170,318 -40.96%
PBT 22,274 86,502 65,148 41,738 19,315 60,920 42,143 -34.65%
Tax -2,014 -3,483 -2,827 -1,827 -744 3,929 3,748 -
NP 20,260 83,019 62,321 39,911 18,571 64,849 45,891 -42.04%
-
NP to SH 20,260 83,019 62,321 39,911 18,571 64,849 45,891 -42.04%
-
Tax Rate 9.04% 4.03% 4.34% 4.38% 3.85% -6.45% -8.89% -
Total Cost 57,052 244,469 169,274 107,321 51,038 169,177 124,427 -40.56%
-
Net Worth 350,422 330,109 316,188 293,440 281,216 130,772 248,270 25.85%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 14,105 16,446 18,795 9,395 9,390 7,021 8,190 43.72%
Div Payout % 69.62% 19.81% 30.16% 23.54% 50.56% 10.83% 17.85% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 350,422 330,109 316,188 293,440 281,216 130,772 248,270 25.85%
NOSH 470,175 470,159 470,092 234,884 234,758 234,064 234,018 59.29%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 26.21% 25.35% 26.91% 27.11% 26.68% 27.71% 26.94% -
ROE 5.78% 25.15% 19.71% 13.60% 6.60% 49.59% 18.48% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 16.44 69.69 49.29 62.68 29.65 99.98 72.78 -62.94%
EPS 4.31 17.67 13.26 16.99 7.91 13.85 19.61 -63.61%
DPS 3.00 3.50 4.00 4.00 4.00 3.00 3.50 -9.77%
NAPS 0.7453 0.7025 0.6729 1.2493 1.1979 0.5587 1.0609 -20.99%
Adjusted Per Share Value based on latest NOSH - 234,884
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.09 17.31 12.24 7.78 3.68 12.37 9.00 -40.91%
EPS 1.07 4.39 3.29 2.11 0.98 3.43 2.43 -42.15%
DPS 0.75 0.87 0.99 0.50 0.50 0.37 0.43 44.94%
NAPS 0.1852 0.1745 0.1671 0.1551 0.1486 0.0691 0.1312 25.86%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.35 6.21 4.44 8.06 4.74 3.71 3.76 -
P/RPS 32.54 8.91 9.01 12.86 15.99 3.71 5.17 241.27%
P/EPS 124.16 35.15 33.48 47.43 59.92 13.39 19.17 247.85%
EY 0.81 2.84 2.99 2.11 1.67 7.47 5.22 -71.15%
DY 0.56 0.56 0.90 0.50 0.84 0.81 0.93 -28.71%
P/NAPS 7.18 8.84 6.60 6.45 3.96 6.64 3.54 60.30%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 26/04/18 22/02/18 16/11/17 17/08/17 18/05/17 24/02/17 17/11/16 -
Price 5.09 6.33 5.57 4.80 6.02 4.00 3.57 -
P/RPS 30.96 9.08 11.30 7.66 20.30 4.00 4.91 241.69%
P/EPS 118.12 35.83 42.00 28.25 76.10 14.44 18.20 248.33%
EY 0.85 2.79 2.38 3.54 1.31 6.93 5.49 -71.19%
DY 0.59 0.55 0.72 0.83 0.66 0.75 0.98 -28.72%
P/NAPS 6.83 9.01 8.28 3.84 5.03 7.16 3.37 60.21%

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