[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -97.76%
YoY- 148.78%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 106,104 77,586 41,281 12,925 88,871 55,183 31,360 124.87%
PBT 24,807 19,417 7,610 719 21,557 13,785 9,366 91.09%
Tax -744 -613 -669 -261 -1,066 -823 -508 28.87%
NP 24,063 18,804 6,941 458 20,491 12,962 8,858 94.33%
-
NP to SH 24,063 18,804 6,941 458 20,491 12,962 8,858 94.33%
-
Tax Rate 3.00% 3.16% 8.79% 36.30% 4.95% 5.97% 5.42% -
Total Cost 82,041 58,782 34,340 12,467 68,380 42,221 22,502 136.32%
-
Net Worth 131,179 127,816 116,215 111,500 114,616 107,052 103,165 17.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,200 2,887 2,892 - 2,315 2,314 2,318 71.11%
Div Payout % 21.61% 15.36% 41.67% - 11.30% 17.86% 26.18% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 131,179 127,816 116,215 111,500 114,616 107,052 103,165 17.31%
NOSH 231,152 231,007 231,366 228,999 231,595 231,464 231,884 -0.20%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 22.68% 24.24% 16.81% 3.54% 23.06% 23.49% 28.25% -
ROE 18.34% 14.71% 5.97% 0.41% 17.88% 12.11% 8.59% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.90 33.59 17.84 5.64 38.37 23.84 13.52 125.38%
EPS 10.41 8.14 3.00 0.20 8.85 5.60 3.82 94.74%
DPS 2.25 1.25 1.25 0.00 1.00 1.00 1.00 71.45%
NAPS 0.5675 0.5533 0.5023 0.4869 0.4949 0.4625 0.4449 17.56%
Adjusted Per Share Value based on latest NOSH - 228,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.22 8.20 4.36 1.37 9.40 5.83 3.32 124.70%
EPS 2.54 1.99 0.73 0.05 2.17 1.37 0.94 93.65%
DPS 0.55 0.31 0.31 0.00 0.24 0.24 0.25 68.91%
NAPS 0.1387 0.1351 0.1229 0.1179 0.1212 0.1132 0.1091 17.30%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.23 0.78 0.77 0.65 0.65 0.63 0.69 -
P/RPS 2.68 2.32 4.32 11.52 1.69 2.64 5.10 -34.80%
P/EPS 11.82 9.58 25.67 325.00 7.35 11.25 18.06 -24.55%
EY 8.46 10.44 3.90 0.31 13.61 8.89 5.54 32.50%
DY 1.83 1.60 1.62 0.00 1.54 1.59 1.45 16.73%
P/NAPS 2.17 1.41 1.53 1.33 1.31 1.36 1.55 25.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 23/05/13 27/02/13 22/11/12 16/08/12 -
Price 1.38 0.99 0.80 0.80 0.695 0.65 0.65 -
P/RPS 3.01 2.95 4.48 14.17 1.81 2.73 4.81 -26.77%
P/EPS 13.26 12.16 26.67 400.00 7.86 11.61 17.02 -15.29%
EY 7.54 8.22 3.75 0.25 12.73 8.62 5.88 17.97%
DY 1.63 1.26 1.56 0.00 1.44 1.54 1.54 3.84%
P/NAPS 2.43 1.79 1.59 1.64 1.40 1.41 1.46 40.31%

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