[VITROX] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 154.17%
YoY- -60.09%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,984 6,054 5,971 5,121 988 4,022 7,849 39.91%
PBT 4,496 1,280 1,762 1,149 -2,121 391 2,794 37.35%
Tax -101 -126 -3 0 0 -108 -38 91.99%
NP 4,395 1,154 1,759 1,149 -2,121 283 2,756 36.53%
-
NP to SH 4,395 1,154 1,759 1,149 -2,121 283 2,756 36.53%
-
Tax Rate 2.25% 9.84% 0.17% 0.00% - 27.62% 1.36% -
Total Cost 8,589 4,900 4,212 3,972 3,109 3,739 5,093 41.72%
-
Net Worth 53,640 49,652 48,196 46,511 46,124 50,531 49,484 5.52%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 612 1,075 - - -
Div Payout % - - - 53.33% 0.00% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 53,640 49,652 48,196 46,511 46,124 50,531 49,484 5.52%
NOSH 152,604 153,866 152,956 153,200 153,695 157,222 154,831 -0.96%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.85% 19.06% 29.46% 22.44% -214.68% 7.04% 35.11% -
ROE 8.19% 2.32% 3.65% 2.47% -4.60% 0.56% 5.57% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.51 3.93 3.90 3.34 0.64 2.56 5.07 41.28%
EPS 2.88 0.75 1.15 0.75 -1.38 0.18 1.78 37.86%
DPS 0.00 0.00 0.00 0.40 0.70 0.00 0.00 -
NAPS 0.3515 0.3227 0.3151 0.3036 0.3001 0.3214 0.3196 6.55%
Adjusted Per Share Value based on latest NOSH - 153,200
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.69 0.32 0.32 0.27 0.05 0.21 0.41 41.52%
EPS 0.23 0.06 0.09 0.06 -0.11 0.01 0.15 33.00%
DPS 0.00 0.00 0.00 0.03 0.06 0.00 0.00 -
NAPS 0.0284 0.0262 0.0255 0.0246 0.0244 0.0267 0.0262 5.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.39 0.33 0.31 0.39 0.25 0.31 0.39 -
P/RPS 4.58 8.39 7.94 11.67 38.89 12.12 7.69 -29.23%
P/EPS 13.54 44.00 26.96 52.00 -18.12 172.22 21.91 -27.46%
EY 7.38 2.27 3.71 1.92 -5.52 0.58 4.56 37.88%
DY 0.00 0.00 0.00 1.03 2.80 0.00 0.00 -
P/NAPS 1.11 1.02 0.98 1.28 0.83 0.96 1.22 -6.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 01/03/10 28/10/09 13/08/09 28/05/09 20/02/09 14/11/08 -
Price 0.52 0.34 0.29 0.30 0.30 0.27 0.33 -
P/RPS 6.11 8.64 7.43 8.97 46.67 10.55 6.51 -4.14%
P/EPS 18.06 45.33 25.22 40.00 -21.74 150.00 18.54 -1.73%
EY 5.54 2.21 3.97 2.50 -4.60 0.67 5.39 1.84%
DY 0.00 0.00 0.00 1.33 2.33 0.00 0.00 -
P/NAPS 1.48 1.05 0.92 0.99 1.00 0.84 1.03 27.36%

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