[VITROX] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

14-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 52.12%

YoY- -19.7%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	6,109	988	26,413	22,391	14,542	6,867	36,169	-69.47%
YoY %	518.32%	-96.26%	17.96%	53.97%	111.77%	-81.01%	-	-
Horiz. %	16.89%	2.73%	73.03%	61.91%	40.21%	18.99%	100.00%	-
PBT	-972	-2,121	8,599	8,208	5,414	2,435	14,867	-
YoY %	54.17%	-124.67%	4.76%	51.61%	122.34%	-83.62%	-	-
Horiz. %	-6.54%	-14.27%	57.84%	55.21%	36.42%	16.38%	100.00%	-
Tax	0	0	-275	-167	-128	-28	-440	-
YoY %	0.00%	0.00%	-64.67%	-30.47%	-357.14%	93.64%	-	-
Horiz. %	0.00%	0.00%	62.50%	37.95%	29.09%	6.36%	100.00%	-
NP	-972	-2,121	8,324	8,041	5,286	2,407	14,427	-
YoY %	54.17%	-125.48%	3.52%	52.12%	119.61%	-83.32%	-	-
Horiz. %	-6.74%	-14.70%	57.70%	55.74%	36.64%	16.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-972	-2,121	8,324	8,041	5,286	2,407	14,427	-
YoY %	54.17%	-125.48%	3.52%	52.12%	119.61%	-83.32%	-	-
Horiz. %	-6.74%	-14.70%	57.70%	55.74%	36.64%	16.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	3.20%	2.03%	2.36%	1.15%	2.96%	-
YoY %	-	-	57.64%	-13.98%	105.22%	-61.15%	-	-
Horiz. %	-	-	108.11%	68.58%	79.73%	38.85%	100.00%	-
Total Cost	7,081	3,109	18,089	14,350	9,256	4,460	21,742	-52.69%
YoY %	127.76%	-82.81%	26.06%	55.03%	107.53%	-79.49%	-	-
Horiz. %	32.57%	14.30%	83.20%	66.00%	42.57%	20.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,841	46,124	49,819	49,516	46,783	47,084	44,582	3.35%
YoY %	1.55%	-7.42%	0.61%	5.84%	-0.64%	5.61%	-	-
Horiz. %	105.07%	103.46%	111.75%	111.07%	104.94%	105.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	1,697	1,075	3,100	3,098	3,100	-	3,099	-33.09%
YoY %	57.86%	-65.32%	0.06%	-0.06%	0.00%	-	-	-
Horiz. %	54.76%	34.69%	100.03%	99.97%	100.03%	-	100.00%	-
Div Payout %	0.00%	0.00%	37.24%	38.54%	58.65%	-	21.48%	-
YoY %	0.00%	0.00%	-3.37%	-34.29%	0.00%	-	-	-
Horiz. %	0.00%	0.00%	173.37%	179.42%	273.04%	-	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	46,841	46,124	49,819	49,516	46,783	47,084	44,582	3.35%
YoY %	1.55%	-7.42%	0.61%	5.84%	-0.64%	5.61%	-	-
Horiz. %	105.07%	103.46%	111.75%	111.07%	104.94%	105.61%	100.00%	-
NOSH	154,285	153,695	155,009	154,932	155,014	155,290	154,962	-0.29%
YoY %	0.38%	-0.85%	0.05%	-0.05%	-0.18%	0.21%	-	-
Horiz. %	99.56%	99.18%	100.03%	99.98%	100.03%	100.21%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-15.91%	-214.68%	31.51%	35.91%	36.35%	35.05%	39.89%	-
YoY %	92.59%	-781.31%	-12.25%	-1.21%	3.71%	-12.13%	-	-
Horiz. %	-39.88%	-538.18%	78.99%	90.02%	91.13%	87.87%	100.00%	-
ROE	-2.08%	-4.60%	16.71%	16.24%	11.30%	5.11%	32.36%	-
YoY %	54.78%	-127.53%	2.89%	43.72%	121.14%	-84.21%	-	-
Horiz. %	-6.43%	-14.22%	51.64%	50.19%	34.92%	15.79%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	3.96	0.64	17.04	14.45	9.38	4.42	23.34	-69.38%
YoY %	518.75%	-96.24%	17.92%	54.05%	112.22%	-81.06%	-	-
Horiz. %	16.97%	2.74%	73.01%	61.91%	40.19%	18.94%	100.00%	-
EPS	-0.63	-1.38	5.37	5.19	3.41	1.55	9.31	-
YoY %	54.35%	-125.70%	3.47%	52.20%	120.00%	-83.35%	-	-
Horiz. %	-6.77%	-14.82%	57.68%	55.75%	36.63%	16.65%	100.00%	-
DPS	1.10	0.70	2.00	2.00	2.00	0.00	2.00	-32.89%
YoY %	57.14%	-65.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	55.00%	35.00%	100.00%	100.00%	100.00%	0.00%	100.00%	-
NAPS	0.3036	0.3001	0.3214	0.3196	0.3018	0.3032	0.2877	3.65%
YoY %	1.17%	-6.63%	0.56%	5.90%	-0.46%	5.39%	-	-
Horiz. %	105.53%	104.31%	111.71%	111.09%	104.90%	105.39%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 154,831
RPS	0.32	0.05	1.40	1.18	0.77	0.36	1.91	-69.64%
YoY %	540.00%	-96.43%	18.64%	53.25%	113.89%	-81.15%	-	-
Horiz. %	16.75%	2.62%	73.30%	61.78%	40.31%	18.85%	100.00%	-
EPS	-0.05	-0.11	0.44	0.43	0.28	0.13	0.76	-
YoY %	54.55%	-125.00%	2.33%	53.57%	115.38%	-82.89%	-	-
Horiz. %	-6.58%	-14.47%	57.89%	56.58%	36.84%	17.11%	100.00%	-
DPS	0.09	0.06	0.16	0.16	0.16	0.00	0.16	-31.88%
YoY %	50.00%	-62.50%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	56.25%	37.50%	100.00%	100.00%	100.00%	0.00%	100.00%	-
NAPS	0.0248	0.0244	0.0263	0.0262	0.0247	0.0249	0.0236	3.36%
YoY %	1.64%	-7.22%	0.38%	6.07%	-0.80%	5.51%	-	-
Horiz. %	105.08%	103.39%	111.44%	111.02%	104.66%	105.51%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.39	0.25	0.31	0.39	0.42	0.47	0.59	-
P/RPS	9.85	38.89	1.82	2.70	4.48	10.63	2.53	147.68%
YoY %	-74.67%	2,036.81%	-32.59%	-39.73%	-57.86%	320.16%	-	-
Horiz. %	389.33%	1,537.15%	71.94%	106.72%	177.08%	420.16%	100.00%	-
P/EPS	-61.90	-18.12	5.77	7.51	12.32	30.32	6.34	-
YoY %	-241.61%	-414.04%	-23.17%	-39.04%	-59.37%	378.23%	-	-
Horiz. %	-976.34%	-285.80%	91.01%	118.45%	194.32%	478.23%	100.00%	-
EY	-1.62	-5.52	17.32	13.31	8.12	3.30	15.78	-
YoY %	70.65%	-131.87%	30.13%	63.92%	146.06%	-79.09%	-	-
Horiz. %	-10.27%	-34.98%	109.76%	84.35%	51.46%	20.91%	100.00%	-
DY	2.82	2.80	6.45	5.13	4.76	0.00	3.39	-11.55%
YoY %	0.71%	-56.59%	25.73%	7.77%	0.00%	0.00%	-	-
Horiz. %	83.19%	82.60%	190.27%	151.33%	140.41%	0.00%	100.00%	-
P/NAPS	1.28	0.83	0.96	1.22	1.39	1.55	2.05	-26.96%
YoY %	54.22%	-13.54%	-21.31%	-12.23%	-10.32%	-24.39%	-	-
Horiz. %	62.44%	40.49%	46.83%	59.51%	67.80%	75.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	13/08/09	28/05/09	20/02/09	14/11/08	29/08/08	21/05/08	20/02/08	-
Price	0.30	0.30	0.27	0.33	0.41	0.51	0.48	-
P/RPS	7.58	46.67	1.58	2.28	4.37	11.53	2.06	138.53%
YoY %	-83.76%	2,853.80%	-30.70%	-47.83%	-62.10%	459.71%	-	-
Horiz. %	367.96%	2,265.53%	76.70%	110.68%	212.14%	559.71%	100.00%	-
P/EPS	-47.62	-21.74	5.03	6.36	12.02	32.90	5.16	-
YoY %	-119.04%	-532.21%	-20.91%	-47.09%	-63.47%	537.60%	-	-
Horiz. %	-922.87%	-421.32%	97.48%	123.26%	232.95%	637.60%	100.00%	-
EY	-2.10	-4.60	19.89	15.73	8.32	3.04	19.40	-
YoY %	54.35%	-123.13%	26.45%	89.06%	173.68%	-84.33%	-	-
Horiz. %	-10.82%	-23.71%	102.53%	81.08%	42.89%	15.67%	100.00%	-
DY	3.67	2.33	7.41	6.06	4.88	0.00	4.17	-8.16%
YoY %	57.51%	-68.56%	22.28%	24.18%	0.00%	0.00%	-	-
Horiz. %	88.01%	55.88%	177.70%	145.32%	117.03%	0.00%	100.00%	-
P/NAPS	0.99	1.00	0.84	1.03	1.36	1.68	1.67	-29.45%
YoY %	-1.00%	19.05%	-18.45%	-24.26%	-19.05%	0.60%	-	-
Horiz. %	59.28%	59.88%	50.30%	61.68%	81.44%	100.60%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos