[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 35.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 17,435 11,307 5,130 9,130 4,166 1,707 0 -
PBT 7,939 5,235 2,566 9,815 6,821 1,187 0 -
Tax -466 -333 -222 -587 0 4,938 0 -
NP 7,473 4,902 2,344 9,228 6,821 6,125 0 -
-
NP to SH 7,473 4,902 2,344 9,228 6,821 1,180 0 -
-
Tax Rate 5.87% 6.36% 8.65% 5.98% 0.00% -416.01% - -
Total Cost 9,962 6,405 2,786 -98 -2,655 -4,418 0 -
-
Net Worth 31,085 28,543 26,761 12,257 7,936 12,810 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 775 775 - - - - - -
Div Payout % 10.37% 15.82% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 31,085 28,543 26,761 12,257 7,936 12,810 0 -
NOSH 155,041 155,126 155,231 77,873 52,148 70,658 0 -
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 42.86% 43.35% 45.69% 101.07% 163.73% 358.82% 0.00% -
ROE 24.04% 17.17% 8.76% 75.29% 85.94% 9.21% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.25 7.29 3.30 11.72 7.99 2.42 0.00 -
EPS 4.82 3.16 1.51 11.85 13.08 1.67 0.00 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2005 0.184 0.1724 0.1574 0.1522 0.1813 0.00 -
Adjusted Per Share Value based on latest NOSH - 155,290
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.92 0.60 0.27 0.48 0.22 0.09 0.00 -
EPS 0.40 0.26 0.12 0.49 0.36 0.06 0.00 -
DPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0164 0.0151 0.0141 0.0065 0.0042 0.0068 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.53 0.38 0.33 0.29 0.30 0.00 0.00 -
P/RPS 4.71 5.21 9.99 2.47 3.76 0.00 0.00 -
P/EPS 11.00 12.03 21.85 2.45 2.29 0.00 0.00 -
EY 9.09 8.32 4.58 40.86 43.60 0.00 0.00 -
DY 0.94 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.07 1.91 1.84 1.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 22/08/06 22/05/06 27/02/06 26/10/05 08/09/05 - -
Price 0.77 0.38 0.35 0.35 0.27 0.00 0.00 -
P/RPS 6.85 5.21 10.59 2.99 3.38 0.00 0.00 -
P/EPS 15.98 12.03 23.18 2.95 2.06 0.00 0.00 -
EY 6.26 8.32 4.31 33.86 48.44 0.00 0.00 -
DY 0.65 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 2.07 2.03 2.22 1.77 0.00 0.00 -

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
Post a Comment