[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

21-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -83.32%

YoY- -1.8%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	26,413	22,391	14,542	6,867	36,169	25,298	15,581	41.94%
YoY %	17.96%	53.97%	111.77%	-81.01%	42.97%	62.36%	-	-
Horiz. %	169.52%	143.71%	93.33%	44.07%	232.14%	162.36%	100.00%	-
PBT	8,599	8,208	5,414	2,435	14,867	10,204	6,186	24.43%
YoY %	4.76%	51.61%	122.34%	-83.62%	45.70%	64.95%	-	-
Horiz. %	139.01%	132.69%	87.52%	39.36%	240.33%	164.95%	100.00%	-
Tax	-275	-167	-128	-28	-440	-190	-182	31.51%
YoY %	-64.67%	-30.47%	-357.14%	93.64%	-131.58%	-4.40%	-	-
Horiz. %	151.10%	91.76%	70.33%	15.38%	241.76%	104.40%	100.00%	-
NP	8,324	8,041	5,286	2,407	14,427	10,014	6,004	24.21%
YoY %	3.52%	52.12%	119.61%	-83.32%	44.07%	66.79%	-	-
Horiz. %	138.64%	133.93%	88.04%	40.09%	240.29%	166.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,324	8,041	5,286	2,407	14,427	10,014	6,004	24.21%
YoY %	3.52%	52.12%	119.61%	-83.32%	44.07%	66.79%	-	-
Horiz. %	138.64%	133.93%	88.04%	40.09%	240.29%	166.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.20%	2.03%	2.36%	1.15%	2.96%	1.86%	2.94%	-
YoY %	57.64%	-13.98%	105.22%	-61.15%	59.14%	-36.73%	-	-
Horiz. %	108.84%	69.05%	80.27%	39.12%	100.68%	63.27%	100.00%	-
Total Cost	18,089	14,350	9,256	4,460	21,742	15,284	9,577	52.50%
YoY %	26.06%	55.03%	107.53%	-79.49%	42.25%	59.59%	-	-
Horiz. %	188.88%	149.84%	96.65%	46.57%	227.02%	159.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,819	49,516	46,783	47,084	44,582	40,955	36,970	21.89%
YoY %	0.61%	5.84%	-0.64%	5.61%	8.86%	10.78%	-	-
Horiz. %	134.76%	133.94%	126.54%	127.36%	120.59%	110.78%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	3,100	3,098	3,100	-	3,099	2,325	2,327	20.96%
YoY %	0.06%	-0.06%	0.00%	-	33.29%	-0.09%	-	-
Horiz. %	133.22%	133.13%	133.22%	-	133.18%	99.91%	100.00%	-
Div Payout %	37.24%	38.54%	58.65%	-	21.48%	23.22%	38.76%	-
YoY %	-3.37%	-34.29%	0.00%	-	-7.49%	-40.09%	-	-
Horiz. %	96.08%	99.43%	151.32%	-	55.42%	59.91%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	49,819	49,516	46,783	47,084	44,582	40,955	36,970	21.89%
YoY %	0.61%	5.84%	-0.64%	5.61%	8.86%	10.78%	-	-
Horiz. %	134.76%	133.94%	126.54%	127.36%	120.59%	110.78%	100.00%	-
NOSH	155,009	154,932	155,014	155,290	154,962	155,015	155,142	-0.05%
YoY %	0.05%	-0.05%	-0.18%	0.21%	-0.03%	-0.08%	-	-
Horiz. %	99.91%	99.86%	99.92%	100.10%	99.88%	99.92%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	31.51%	35.91%	36.35%	35.05%	39.89%	39.58%	38.53%	-
YoY %	-12.25%	-1.21%	3.71%	-12.13%	0.78%	2.73%	-	-
Horiz. %	81.78%	93.20%	94.34%	90.97%	103.53%	102.73%	100.00%	-
ROE	16.71%	16.24%	11.30%	5.11%	32.36%	24.45%	16.24%	-
YoY %	2.89%	43.72%	121.14%	-84.21%	32.35%	50.55%	-	-
Horiz. %	102.89%	100.00%	69.58%	31.47%	199.26%	150.55%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	17.04	14.45	9.38	4.42	23.34	16.32	10.04	42.05%
YoY %	17.92%	54.05%	112.22%	-81.06%	43.01%	62.55%	-	-
Horiz. %	169.72%	143.92%	93.43%	44.02%	232.47%	162.55%	100.00%	-
EPS	5.37	5.19	3.41	1.55	9.31	6.46	3.87	24.28%
YoY %	3.47%	52.20%	120.00%	-83.35%	44.12%	66.93%	-	-
Horiz. %	138.76%	134.11%	88.11%	40.05%	240.57%	166.93%	100.00%	-
DPS	2.00	2.00	2.00	0.00	2.00	1.50	1.50	21.03%
YoY %	0.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	0.00%	133.33%	100.00%	100.00%	-
NAPS	0.3214	0.3196	0.3018	0.3032	0.2877	0.2642	0.2383	21.96%
YoY %	0.56%	5.90%	-0.46%	5.39%	8.89%	10.87%	-	-
Horiz. %	134.87%	134.12%	126.65%	127.23%	120.73%	110.87%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 155,290
RPS	1.40	1.18	0.77	0.36	1.91	1.34	0.82	42.61%
YoY %	18.64%	53.25%	113.89%	-81.15%	42.54%	63.41%	-	-
Horiz. %	170.73%	143.90%	93.90%	43.90%	232.93%	163.41%	100.00%	-
EPS	0.44	0.43	0.28	0.13	0.76	0.53	0.32	23.53%
YoY %	2.33%	53.57%	115.38%	-82.89%	43.40%	65.62%	-	-
Horiz. %	137.50%	134.38%	87.50%	40.62%	237.50%	165.62%	100.00%	-
DPS	0.16	0.16	0.16	0.00	0.16	0.12	0.12	21.03%
YoY %	0.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	0.00%	133.33%	100.00%	100.00%	-
NAPS	0.0263	0.0262	0.0247	0.0249	0.0236	0.0216	0.0195	21.96%
YoY %	0.38%	6.07%	-0.80%	5.51%	9.26%	10.77%	-	-
Horiz. %	134.87%	134.36%	126.67%	127.69%	121.03%	110.77%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.31	0.39	0.42	0.47	0.59	0.50	0.64	-
P/RPS	1.82	2.70	4.48	10.63	2.53	3.06	6.37	-56.45%
YoY %	-32.59%	-39.73%	-57.86%	320.16%	-17.32%	-51.96%	-	-
Horiz. %	28.57%	42.39%	70.33%	166.88%	39.72%	48.04%	100.00%	-
P/EPS	5.77	7.51	12.32	30.32	6.34	7.74	16.54	-50.28%
YoY %	-23.17%	-39.04%	-59.37%	378.23%	-18.09%	-53.20%	-	-
Horiz. %	34.89%	45.41%	74.49%	183.31%	38.33%	46.80%	100.00%	-
EY	17.32	13.31	8.12	3.30	15.78	12.92	6.05	100.97%
YoY %	30.13%	63.92%	146.06%	-79.09%	22.14%	113.55%	-	-
Horiz. %	286.28%	220.00%	134.21%	54.55%	260.83%	213.55%	100.00%	-
DY	6.45	5.13	4.76	0.00	3.39	3.00	2.34	95.98%
YoY %	25.73%	7.77%	0.00%	0.00%	13.00%	28.21%	-	-
Horiz. %	275.64%	219.23%	203.42%	0.00%	144.87%	128.21%	100.00%	-
P/NAPS	0.96	1.22	1.39	1.55	2.05	1.89	2.69	-49.52%
YoY %	-21.31%	-12.23%	-10.32%	-24.39%	8.47%	-29.74%	-	-
Horiz. %	35.69%	45.35%	51.67%	57.62%	76.21%	70.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	20/02/09	14/11/08	29/08/08	21/05/08	20/02/08	16/11/07	29/08/07	-
Price	0.27	0.33	0.41	0.51	0.48	0.60	0.66	-
P/RPS	1.58	2.28	4.37	11.53	2.06	3.68	6.57	-61.16%
YoY %	-30.70%	-47.83%	-62.10%	459.71%	-44.02%	-43.99%	-	-
Horiz. %	24.05%	34.70%	66.51%	175.49%	31.35%	56.01%	100.00%	-
P/EPS	5.03	6.36	12.02	32.90	5.16	9.29	17.05	-55.51%
YoY %	-20.91%	-47.09%	-63.47%	537.60%	-44.46%	-45.51%	-	-
Horiz. %	29.50%	37.30%	70.50%	192.96%	30.26%	54.49%	100.00%	-
EY	19.89	15.73	8.32	3.04	19.40	10.77	5.86	125.01%
YoY %	26.45%	89.06%	173.68%	-84.33%	80.13%	83.79%	-	-
Horiz. %	339.42%	268.43%	141.98%	51.88%	331.06%	183.79%	100.00%	-
DY	7.41	6.06	4.88	0.00	4.17	2.50	2.27	119.26%
YoY %	22.28%	24.18%	0.00%	0.00%	66.80%	10.13%	-	-
Horiz. %	326.43%	266.96%	214.98%	0.00%	183.70%	110.13%	100.00%	-
P/NAPS	0.84	1.03	1.36	1.68	1.67	2.27	2.77	-54.69%
YoY %	-18.45%	-24.26%	-19.05%	0.60%	-26.43%	-18.05%	-	-
Horiz. %	30.32%	37.18%	49.10%	60.65%	60.29%	81.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos