[VITROX] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 82.99%
YoY- 189.06%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 65,103 22,828 28,518 36,305 28,356 12,925 33,688 55.33%
PBT 20,606 4,229 5,390 11,807 6,891 719 7,772 91.90%
Tax -610 -242 -131 56 -408 -261 -243 85.01%
NP 19,996 3,987 5,259 11,863 6,483 458 7,529 92.12%
-
NP to SH 19,996 3,987 5,259 11,863 6,483 458 7,529 92.12%
-
Tax Rate 2.96% 5.72% 2.43% -0.47% 5.92% 36.30% 3.13% -
Total Cost 45,107 18,841 23,259 24,442 21,873 12,467 26,159 43.94%
-
Net Worth 152,907 136,044 130,898 127,949 116,300 111,500 114,705 21.18%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,644 - 2,306 - 2,894 - - -
Div Payout % 23.23% - 43.86% - 44.64% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 152,907 136,044 130,898 127,949 116,300 111,500 114,705 21.18%
NOSH 232,241 231,802 230,657 231,247 231,535 228,999 231,820 0.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 30.71% 17.47% 18.44% 32.68% 22.86% 3.54% 22.35% -
ROE 13.08% 2.93% 4.02% 9.27% 5.57% 0.41% 6.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.03 9.85 12.36 15.70 12.25 5.64 14.53 55.15%
EPS 8.61 1.72 2.28 5.13 2.80 0.20 3.25 91.80%
DPS 2.00 0.00 1.00 0.00 1.25 0.00 0.00 -
NAPS 0.6584 0.5869 0.5675 0.5533 0.5023 0.4869 0.4948 21.04%
Adjusted Per Share Value based on latest NOSH - 231,247
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.89 2.41 3.02 3.84 3.00 1.37 3.56 55.49%
EPS 2.12 0.42 0.56 1.25 0.69 0.05 0.80 91.83%
DPS 0.49 0.00 0.24 0.00 0.31 0.00 0.00 -
NAPS 0.1617 0.1439 0.1385 0.1353 0.123 0.1179 0.1213 21.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.55 1.50 1.23 0.78 0.77 0.65 0.65 -
P/RPS 9.10 15.23 9.95 4.97 6.29 11.52 4.47 60.83%
P/EPS 29.62 87.21 53.95 15.20 27.50 325.00 20.01 29.97%
EY 3.38 1.15 1.85 6.58 3.64 0.31 5.00 -23.03%
DY 0.78 0.00 0.81 0.00 1.62 0.00 0.00 -
P/NAPS 3.87 2.56 2.17 1.41 1.53 1.33 1.31 106.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 27/02/13 -
Price 2.64 1.98 1.38 0.99 0.80 0.80 0.695 -
P/RPS 9.42 20.11 11.16 6.31 6.53 14.17 4.78 57.38%
P/EPS 30.66 115.12 60.53 19.30 28.57 400.00 21.40 27.17%
EY 3.26 0.87 1.65 5.18 3.50 0.25 4.67 -21.35%
DY 0.76 0.00 0.72 0.00 1.56 0.00 0.00 -
P/NAPS 4.01 3.37 2.43 1.79 1.59 1.64 1.40 102.07%

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