[VITROX] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 64.32%
YoY- 2879.29%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 48,793 21,688 87,609 64,206 39,104 12,984 18,134 93.80%
PBT 15,361 6,566 32,547 24,016 14,574 4,496 2,070 281.85%
Tax -249 -140 -734 -569 -305 -101 -129 55.21%
NP 15,112 6,426 31,813 23,447 14,269 4,395 1,941 294.30%
-
NP to SH 15,112 6,426 31,813 23,447 14,269 4,395 1,941 294.30%
-
Tax Rate 1.62% 2.13% 2.26% 2.37% 2.09% 2.25% 6.23% -
Total Cost 33,681 15,262 55,796 40,759 24,835 8,589 16,193 63.16%
-
Net Worth 92,423 82,368 50,868 72,519 63,372 53,640 49,319 52.17%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,649 - 4,570 - - - 1,681 97.39%
Div Payout % 30.77% - 14.37% - - - 86.61% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 92,423 82,368 50,868 72,519 63,372 53,640 49,319 52.17%
NOSH 154,994 151,914 152,346 152,352 152,446 152,604 152,834 0.94%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 30.97% 29.63% 36.31% 36.52% 36.49% 33.85% 10.70% -
ROE 16.35% 7.80% 62.54% 32.33% 22.52% 8.19% 3.94% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.48 14.28 57.51 42.14 25.65 8.51 11.87 91.93%
EPS 9.75 4.23 13.92 15.39 9.36 2.88 1.27 290.62%
DPS 3.00 0.00 3.00 0.00 0.00 0.00 1.10 95.56%
NAPS 0.5963 0.5422 0.3339 0.476 0.4157 0.3515 0.3227 50.75%
Adjusted Per Share Value based on latest NOSH - 152,458
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.58 1.15 4.63 3.39 2.07 0.69 0.96 93.65%
EPS 0.80 0.34 1.68 1.24 0.75 0.23 0.10 301.52%
DPS 0.25 0.00 0.24 0.00 0.00 0.00 0.09 97.97%
NAPS 0.0489 0.0435 0.0269 0.0383 0.0335 0.0284 0.0261 52.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.35 1.43 0.81 0.77 0.51 0.39 0.33 -
P/RPS 4.29 10.02 1.41 1.83 1.99 4.58 2.78 33.64%
P/EPS 13.85 33.81 3.88 5.00 5.45 13.54 25.98 -34.32%
EY 7.22 2.96 25.78 19.99 18.35 7.38 3.85 52.24%
DY 2.22 0.00 3.70 0.00 0.00 0.00 3.33 -23.74%
P/NAPS 2.26 2.64 2.43 1.62 1.23 1.11 1.02 70.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 19/08/11 17/02/11 22/11/10 26/08/10 17/05/10 01/03/10 -
Price 1.18 1.18 1.01 0.85 0.72 0.52 0.34 -
P/RPS 3.75 8.27 1.76 2.02 2.81 6.11 2.87 19.57%
P/EPS 12.10 27.90 4.84 5.52 7.69 18.06 26.77 -41.18%
EY 8.26 3.58 20.68 18.11 13.00 5.54 3.74 69.83%
DY 2.54 0.00 2.97 0.00 0.00 0.00 3.24 -15.01%
P/NAPS 1.98 2.18 3.02 1.79 1.73 1.48 1.05 52.81%

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