[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 27.1%
YoY- 2.93%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 25,298 15,581 6,695 24,000 17,435 11,307 5,130 189.43%
PBT 10,204 6,186 2,506 9,826 7,939 5,235 2,566 150.79%
Tax -190 -182 -55 -328 -466 -333 -222 -9.84%
NP 10,014 6,004 2,451 9,498 7,473 4,902 2,344 163.05%
-
NP to SH 10,014 6,004 2,451 9,498 7,473 4,902 2,344 163.05%
-
Tax Rate 1.86% 2.94% 2.19% 3.34% 5.87% 6.36% 8.65% -
Total Cost 15,284 9,577 4,244 14,502 9,962 6,405 2,786 210.73%
-
Net Worth 40,955 36,970 34,189 33,250 31,085 28,543 26,761 32.76%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,325 2,327 1,551 774 775 775 - -
Div Payout % 23.22% 38.76% 63.29% 8.16% 10.37% 15.82% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 40,955 36,970 34,189 33,250 31,085 28,543 26,761 32.76%
NOSH 155,015 155,142 155,126 154,942 155,041 155,126 155,231 -0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 39.58% 38.53% 36.61% 39.58% 42.86% 43.35% 45.69% -
ROE 24.45% 16.24% 7.17% 28.56% 24.04% 17.17% 8.76% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.32 10.04 4.32 15.49 11.25 7.29 3.30 189.98%
EPS 6.46 3.87 1.58 6.13 4.82 3.16 1.51 163.30%
DPS 1.50 1.50 1.00 0.50 0.50 0.50 0.00 -
NAPS 0.2642 0.2383 0.2204 0.2146 0.2005 0.184 0.1724 32.88%
Adjusted Per Share Value based on latest NOSH - 154,503
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.34 0.82 0.35 1.27 0.92 0.60 0.27 190.67%
EPS 0.53 0.32 0.13 0.50 0.40 0.26 0.12 168.94%
DPS 0.12 0.12 0.08 0.04 0.04 0.04 0.00 -
NAPS 0.0216 0.0195 0.0181 0.0176 0.0164 0.0151 0.0141 32.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.64 0.67 0.77 0.53 0.38 0.33 -
P/RPS 3.06 6.37 15.52 4.97 4.71 5.21 9.99 -54.52%
P/EPS 7.74 16.54 42.41 12.56 11.00 12.03 21.85 -49.90%
EY 12.92 6.05 2.36 7.96 9.09 8.32 4.58 99.52%
DY 3.00 2.34 1.49 0.65 0.94 1.32 0.00 -
P/NAPS 1.89 2.69 3.04 3.59 2.64 2.07 1.91 -0.69%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 29/08/07 28/05/07 22/02/07 15/11/06 22/08/06 22/05/06 -
Price 0.60 0.66 0.65 0.74 0.77 0.38 0.35 -
P/RPS 3.68 6.57 15.06 4.78 6.85 5.21 10.59 -50.54%
P/EPS 9.29 17.05 41.14 12.07 15.98 12.03 23.18 -45.61%
EY 10.77 5.86 2.43 8.28 6.26 8.32 4.31 84.04%
DY 2.50 2.27 1.54 0.68 0.65 1.32 0.00 -
P/NAPS 2.27 2.77 2.95 3.45 3.84 2.07 2.03 7.72%

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