[VITROX] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 42.09%
YoY- -8.42%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 31,360 8,632 79,203 66,877 48,793 21,688 87,609 -49.61%
PBT 9,366 -895 23,005 21,907 15,361 6,566 32,547 -56.44%
Tax -508 -44 -779 -434 -249 -140 -734 -21.77%
NP 8,858 -939 22,226 21,473 15,112 6,426 31,813 -57.39%
-
NP to SH 8,858 -939 22,226 21,473 15,112 6,426 31,813 -57.39%
-
Tax Rate 5.42% - 3.39% 1.98% 1.62% 2.13% 2.26% -
Total Cost 22,502 9,571 56,977 45,404 33,681 15,262 55,796 -45.44%
-
Net Worth 103,165 94,495 96,559 98,354 92,423 82,368 50,868 60.29%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,318 - 9,251 6,949 4,649 - 4,570 -36.42%
Div Payout % 26.18% - 41.62% 32.36% 30.77% - 14.37% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 103,165 94,495 96,559 98,354 92,423 82,368 50,868 60.29%
NOSH 231,884 229,024 231,279 231,639 154,994 151,914 152,346 32.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 28.25% -10.88% 28.06% 32.11% 30.97% 29.63% 36.31% -
ROE 8.59% -0.99% 23.02% 21.83% 16.35% 7.80% 62.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.52 3.77 34.25 28.87 31.48 14.28 57.51 -61.94%
EPS 3.82 -0.41 9.61 9.27 9.75 4.23 13.92 -57.80%
DPS 1.00 0.00 4.00 3.00 3.00 0.00 3.00 -51.95%
NAPS 0.4449 0.4126 0.4175 0.4246 0.5963 0.5422 0.3339 21.10%
Adjusted Per Share Value based on latest NOSH - 232,116
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.66 0.46 4.19 3.54 2.58 1.15 4.63 -49.56%
EPS 0.47 -0.05 1.17 1.14 0.80 0.34 1.68 -57.25%
DPS 0.12 0.00 0.49 0.37 0.25 0.00 0.24 -37.03%
NAPS 0.0545 0.0499 0.051 0.052 0.0489 0.0435 0.0269 60.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.69 0.73 0.87 0.915 1.35 1.43 0.81 -
P/RPS 5.10 19.37 2.54 3.17 4.29 10.02 1.41 135.81%
P/EPS 18.06 -178.05 9.05 9.87 13.85 33.81 3.88 179.03%
EY 5.54 -0.56 11.05 10.13 7.22 2.96 25.78 -64.15%
DY 1.45 0.00 4.60 3.28 2.22 0.00 3.70 -46.47%
P/NAPS 1.55 1.77 2.08 2.15 2.26 2.64 2.43 -25.92%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 24/05/12 28/02/12 18/11/11 19/08/11 19/08/11 17/02/11 -
Price 0.65 0.63 0.75 0.92 1.18 1.18 1.01 -
P/RPS 4.81 16.72 2.19 3.19 3.75 8.27 1.76 95.59%
P/EPS 17.02 -153.66 7.80 9.92 12.10 27.90 4.84 131.42%
EY 5.88 -0.65 12.81 10.08 8.26 3.58 20.68 -56.79%
DY 1.54 0.00 5.33 3.26 2.54 0.00 2.97 -35.48%
P/NAPS 1.46 1.53 1.80 2.17 1.98 2.18 3.02 -38.42%

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