[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
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 26,413 22,391 14,542 6,867 36,169 25,298 15,581 41.94%
PBT 8,599 8,208 5,414 2,435 14,867 10,204 6,186 24.43%
Tax -275 -167 -128 -28 -440 -190 -182 31.51%
NP 8,324 8,041 5,286 2,407 14,427 10,014 6,004 24.21%
-
NP to SH 8,324 8,041 5,286 2,407 14,427 10,014 6,004 24.21%
-
Tax Rate 3.20% 2.03% 2.36% 1.15% 2.96% 1.86% 2.94% -
Total Cost 18,089 14,350 9,256 4,460 21,742 15,284 9,577 52.50%
-
Net Worth 49,819 49,516 46,783 47,084 44,582 40,955 36,970 21.89%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,100 3,098 3,100 - 3,099 2,325 2,327 20.96%
Div Payout % 37.24% 38.54% 58.65% - 21.48% 23.22% 38.76% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 49,819 49,516 46,783 47,084 44,582 40,955 36,970 21.89%
NOSH 155,009 154,932 155,014 155,290 154,962 155,015 155,142 -0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 31.51% 35.91% 36.35% 35.05% 39.89% 39.58% 38.53% -
ROE 16.71% 16.24% 11.30% 5.11% 32.36% 24.45% 16.24% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.04 14.45 9.38 4.42 23.34 16.32 10.04 42.05%
EPS 5.37 5.19 3.41 1.55 9.31 6.46 3.87 24.28%
DPS 2.00 2.00 2.00 0.00 2.00 1.50 1.50 21.03%
NAPS 0.3214 0.3196 0.3018 0.3032 0.2877 0.2642 0.2383 21.96%
Adjusted Per Share Value based on latest NOSH - 155,290
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.40 1.18 0.77 0.36 1.91 1.34 0.82 42.61%
EPS 0.44 0.43 0.28 0.13 0.76 0.53 0.32 23.53%
DPS 0.16 0.16 0.16 0.00 0.16 0.12 0.12 21.03%
NAPS 0.0263 0.0262 0.0247 0.0249 0.0236 0.0216 0.0195 21.96%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 5.77 7.51 12.32 30.32 6.34 7.74 16.54 -50.28%
EY 17.32 13.31 8.12 3.30 15.78 12.92 6.05 100.97%
DY 6.45 5.13 4.76 0.00 3.39 3.00 2.34 95.98%
P/NAPS 0.96 1.22 1.39 1.55 2.05 1.89 2.69 -49.52%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 5.03 6.36 12.02 32.90 5.16 9.29 17.05 -55.51%
EY 19.89 15.73 8.32 3.04 19.40 10.77 5.86 125.01%
DY 7.41 6.06 4.88 0.00 4.17 2.50 2.27 119.26%
P/NAPS 0.84 1.03 1.36 1.68 1.67 2.27 2.77 -54.69%

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