[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -125.48%
YoY- -188.12%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 18,134 12,080 6,109 988 26,413 22,391 14,542 15.80%
PBT 2,070 790 -972 -2,121 8,599 8,208 5,414 -47.22%
Tax -129 -3 0 0 -275 -167 -128 0.51%
NP 1,941 787 -972 -2,121 8,324 8,041 5,286 -48.62%
-
NP to SH 1,941 787 -972 -2,121 8,324 8,041 5,286 -48.62%
-
Tax Rate 6.23% 0.38% - - 3.20% 2.03% 2.36% -
Total Cost 16,193 11,293 7,081 3,109 18,089 14,350 9,256 45.04%
-
Net Worth 49,319 48,624 46,841 46,124 49,819 49,516 46,783 3.57%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,681 1,697 1,697 1,075 3,100 3,098 3,100 -33.42%
Div Payout % 86.61% 215.69% 0.00% 0.00% 37.24% 38.54% 58.65% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 49,319 48,624 46,841 46,124 49,819 49,516 46,783 3.57%
NOSH 152,834 154,313 154,285 153,695 155,009 154,932 155,014 -0.93%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.70% 6.51% -15.91% -214.68% 31.51% 35.91% 36.35% -
ROE 3.94% 1.62% -2.08% -4.60% 16.71% 16.24% 11.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.87 7.83 3.96 0.64 17.04 14.45 9.38 16.94%
EPS 1.27 0.51 -0.63 -1.38 5.37 5.19 3.41 -48.14%
DPS 1.10 1.10 1.10 0.70 2.00 2.00 2.00 -32.79%
NAPS 0.3227 0.3151 0.3036 0.3001 0.3214 0.3196 0.3018 4.55%
Adjusted Per Share Value based on latest NOSH - 153,695
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.96 0.64 0.32 0.05 1.40 1.18 0.77 15.79%
EPS 0.10 0.04 -0.05 -0.11 0.44 0.43 0.28 -49.56%
DPS 0.09 0.09 0.09 0.06 0.16 0.16 0.16 -31.78%
NAPS 0.0261 0.0257 0.0248 0.0244 0.0263 0.0262 0.0247 3.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.33 0.31 0.39 0.25 0.31 0.39 0.42 -
P/RPS 2.78 3.96 9.85 38.89 1.82 2.70 4.48 -27.18%
P/EPS 25.98 60.78 -61.90 -18.12 5.77 7.51 12.32 64.22%
EY 3.85 1.65 -1.62 -5.52 17.32 13.31 8.12 -39.11%
DY 3.33 3.55 2.82 2.80 6.45 5.13 4.76 -21.14%
P/NAPS 1.02 0.98 1.28 0.83 0.96 1.22 1.39 -18.59%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 01/03/10 28/10/09 13/08/09 28/05/09 20/02/09 14/11/08 29/08/08 -
Price 0.34 0.29 0.30 0.30 0.27 0.33 0.41 -
P/RPS 2.87 3.70 7.58 46.67 1.58 2.28 4.37 -24.38%
P/EPS 26.77 56.86 -47.62 -21.74 5.03 6.36 12.02 70.29%
EY 3.74 1.76 -2.10 -4.60 19.89 15.73 8.32 -41.23%
DY 3.24 3.79 3.67 2.33 7.41 6.06 4.88 -23.83%
P/NAPS 1.05 0.92 0.99 1.00 0.84 1.03 1.36 -15.80%

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