[VITROX] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 10.07%
YoY- 118.08%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 7,849 7,675 6,867 10,871 9,717 8,886 6,695 11.15%
PBT 2,794 2,979 2,435 4,664 4,018 3,680 2,506 7.50%
Tax -38 -100 -28 -250 -8 -127 -55 -21.79%
NP 2,756 2,879 2,407 4,414 4,010 3,553 2,451 8.10%
-
NP to SH 2,756 2,879 2,407 4,414 4,010 3,553 2,451 8.10%
-
Tax Rate 1.36% 3.36% 1.15% 5.36% 0.20% 3.45% 2.19% -
Total Cost 5,093 4,796 4,460 6,457 5,707 5,333 4,244 12.88%
-
Net Worth 49,484 46,714 47,084 44,558 40,905 36,972 34,189 27.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,095 - 774 - 775 1,551 -
Div Payout % - 107.53% - 17.54% - 21.83% 63.29% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 49,484 46,714 47,084 44,558 40,905 36,972 34,189 27.86%
NOSH 154,831 154,784 155,290 154,877 154,826 155,152 155,126 -0.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 35.11% 37.51% 35.05% 40.60% 41.27% 39.98% 36.61% -
ROE 5.57% 6.16% 5.11% 9.91% 9.80% 9.61% 7.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.07 4.96 4.42 7.02 6.28 5.73 4.32 11.23%
EPS 1.78 1.86 1.55 2.85 2.59 2.29 1.58 8.24%
DPS 0.00 2.00 0.00 0.50 0.00 0.50 1.00 -
NAPS 0.3196 0.3018 0.3032 0.2877 0.2642 0.2383 0.2204 28.02%
Adjusted Per Share Value based on latest NOSH - 154,877
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.41 0.41 0.36 0.57 0.51 0.47 0.35 11.09%
EPS 0.15 0.15 0.13 0.23 0.21 0.19 0.13 9.98%
DPS 0.00 0.16 0.00 0.04 0.00 0.04 0.08 -
NAPS 0.0262 0.0247 0.0249 0.0236 0.0216 0.0195 0.0181 27.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.42 0.47 0.59 0.50 0.64 0.67 -
P/RPS 7.69 8.47 10.63 8.41 7.97 11.17 15.52 -37.30%
P/EPS 21.91 22.58 30.32 20.70 19.31 27.95 42.41 -35.53%
EY 4.56 4.43 3.30 4.83 5.18 3.58 2.36 54.94%
DY 0.00 4.76 0.00 0.85 0.00 0.78 1.49 -
P/NAPS 1.22 1.39 1.55 2.05 1.89 2.69 3.04 -45.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 29/08/08 21/05/08 20/02/08 16/11/07 29/08/07 28/05/07 -
Price 0.33 0.41 0.51 0.48 0.60 0.66 0.65 -
P/RPS 6.51 8.27 11.53 6.84 9.56 11.52 15.06 -42.74%
P/EPS 18.54 22.04 32.90 16.84 23.17 28.82 41.14 -41.13%
EY 5.39 4.54 3.04 5.94 4.32 3.47 2.43 69.83%
DY 0.00 4.88 0.00 1.04 0.00 0.76 1.54 -
P/NAPS 1.03 1.36 1.68 1.67 2.27 2.77 2.95 -50.32%

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