[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -74.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 24,000 17,435 11,307 5,130 9,130 4,166 1,707 479.73%
PBT 9,826 7,939 5,235 2,566 9,815 6,821 1,187 307.64%
Tax -328 -466 -333 -222 -587 0 4,938 -
NP 9,498 7,473 4,902 2,344 9,228 6,821 6,125 33.86%
-
NP to SH 9,498 7,473 4,902 2,344 9,228 6,821 1,180 300.11%
-
Tax Rate 3.34% 5.87% 6.36% 8.65% 5.98% 0.00% -416.01% -
Total Cost 14,502 9,962 6,405 2,786 -98 -2,655 -4,418 -
-
Net Worth 33,250 31,085 28,543 26,761 12,257 7,936 12,810 88.54%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 774 775 775 - - - - -
Div Payout % 8.16% 10.37% 15.82% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 33,250 31,085 28,543 26,761 12,257 7,936 12,810 88.54%
NOSH 154,942 155,041 155,126 155,231 77,873 52,148 70,658 68.54%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 39.58% 42.86% 43.35% 45.69% 101.07% 163.73% 358.82% -
ROE 28.56% 24.04% 17.17% 8.76% 75.29% 85.94% 9.21% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.49 11.25 7.29 3.30 11.72 7.99 2.42 243.57%
EPS 6.13 4.82 3.16 1.51 11.85 13.08 1.67 137.39%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.2146 0.2005 0.184 0.1724 0.1574 0.1522 0.1813 11.86%
Adjusted Per Share Value based on latest NOSH - 155,231
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.27 0.92 0.60 0.27 0.48 0.22 0.09 481.13%
EPS 0.50 0.40 0.26 0.12 0.49 0.36 0.06 309.45%
DPS 0.04 0.04 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0164 0.0151 0.0141 0.0065 0.0042 0.0068 88.18%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.77 0.53 0.38 0.33 0.29 0.30 0.00 -
P/RPS 4.97 4.71 5.21 9.99 2.47 3.76 0.00 -
P/EPS 12.56 11.00 12.03 21.85 2.45 2.29 0.00 -
EY 7.96 9.09 8.32 4.58 40.86 43.60 0.00 -
DY 0.65 0.94 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 2.64 2.07 1.91 1.84 1.97 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 15/11/06 22/08/06 22/05/06 27/02/06 26/10/05 08/09/05 -
Price 0.74 0.77 0.38 0.35 0.35 0.27 0.00 -
P/RPS 4.78 6.85 5.21 10.59 2.99 3.38 0.00 -
P/EPS 12.07 15.98 12.03 23.18 2.95 2.06 0.00 -
EY 8.28 6.26 8.32 4.31 33.86 48.44 0.00 -
DY 0.68 0.65 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 3.84 2.07 2.03 2.22 1.77 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