[VITROX] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -8.85%
YoY- 624.96%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 18,084 27,105 21,688 23,403 25,102 26,120 12,984 24.69%
PBT 6,545 8,796 6,566 8,531 9,442 10,077 4,496 28.41%
Tax -185 -109 -140 -165 -264 -203 -101 49.64%
NP 6,360 8,687 6,426 8,366 9,178 9,874 4,395 27.90%
-
NP to SH 6,360 8,687 6,426 8,366 9,178 9,874 4,395 27.90%
-
Tax Rate 2.83% 1.24% 2.13% 1.93% 2.80% 2.01% 2.25% -
Total Cost 11,724 18,418 15,262 15,037 15,924 16,246 8,589 23.02%
-
Net Worth 98,556 92,501 82,368 50,857 72,570 63,342 53,640 49.95%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 4,653 - 4,569 - - - -
Div Payout % - 53.57% - 54.62% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 98,556 92,501 82,368 50,857 72,570 63,342 53,640 49.95%
NOSH 232,116 155,125 151,914 152,313 152,458 152,376 152,604 32.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 35.17% 32.05% 29.63% 35.75% 36.56% 37.80% 33.85% -
ROE 6.45% 9.39% 7.80% 16.45% 12.65% 15.59% 8.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.79 17.47 14.28 15.37 16.46 17.14 8.51 -5.71%
EPS 2.74 5.60 4.23 3.66 6.02 6.48 2.88 -3.26%
DPS 0.00 3.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.4246 0.5963 0.5422 0.3339 0.476 0.4157 0.3515 13.41%
Adjusted Per Share Value based on latest NOSH - 152,313
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.96 1.43 1.15 1.24 1.33 1.38 0.69 24.60%
EPS 0.34 0.46 0.34 0.44 0.49 0.52 0.23 29.73%
DPS 0.00 0.25 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.0521 0.0489 0.0435 0.0269 0.0384 0.0335 0.0284 49.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.915 1.35 1.43 0.81 0.77 0.51 0.39 -
P/RPS 11.74 7.73 10.02 5.27 4.68 2.98 4.58 87.19%
P/EPS 33.39 24.11 33.81 14.75 12.79 7.87 13.54 82.42%
EY 2.99 4.15 2.96 6.78 7.82 12.71 7.38 -45.21%
DY 0.00 2.22 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 2.15 2.26 2.64 2.43 1.62 1.23 1.11 55.32%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 19/08/11 19/08/11 17/02/11 22/11/10 26/08/10 17/05/10 -
Price 0.92 1.18 1.18 1.01 0.85 0.72 0.52 -
P/RPS 11.81 6.75 8.27 6.57 5.16 4.20 6.11 55.10%
P/EPS 33.58 21.07 27.90 18.39 14.12 11.11 18.06 51.15%
EY 2.98 4.75 3.58 5.44 7.08 9.00 5.54 -33.83%
DY 0.00 2.54 0.00 2.97 0.00 0.00 0.00 -
P/NAPS 2.17 1.98 2.18 3.02 1.79 1.73 1.48 29.03%

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