[VITROX] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 83.46%
YoY- 899.87%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 36,305 28,356 12,925 33,688 23,823 22,728 8,632 160.32%
PBT 11,807 6,891 719 7,772 4,419 10,261 -895 -
Tax 56 -408 -261 -243 -315 -464 -44 -
NP 11,863 6,483 458 7,529 4,104 9,797 -939 -
-
NP to SH 11,863 6,483 458 7,529 4,104 9,797 -939 -
-
Tax Rate -0.47% 5.92% 36.30% 3.13% 7.13% 4.52% - -
Total Cost 24,442 21,873 12,467 26,159 19,719 12,931 9,571 86.72%
-
Net Worth 127,949 116,300 111,500 114,705 107,237 103,042 94,495 22.36%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 2,894 - - - 2,316 - -
Div Payout % - 44.64% - - - 23.64% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 127,949 116,300 111,500 114,705 107,237 103,042 94,495 22.36%
NOSH 231,247 231,535 228,999 231,820 231,864 231,607 229,024 0.64%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.68% 22.86% 3.54% 22.35% 17.23% 43.11% -10.88% -
ROE 9.27% 5.57% 0.41% 6.56% 3.83% 9.51% -0.99% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.70 12.25 5.64 14.53 10.27 9.81 3.77 158.61%
EPS 5.13 2.80 0.20 3.25 1.77 4.23 -0.41 -
DPS 0.00 1.25 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.5533 0.5023 0.4869 0.4948 0.4625 0.4449 0.4126 21.58%
Adjusted Per Share Value based on latest NOSH - 231,820
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.92 1.50 0.68 1.78 1.26 1.20 0.46 159.01%
EPS 0.63 0.34 0.02 0.40 0.22 0.52 -0.05 -
DPS 0.00 0.15 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.0676 0.0615 0.0589 0.0606 0.0567 0.0545 0.0499 22.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.78 0.77 0.65 0.65 0.63 0.69 0.73 -
P/RPS 4.97 6.29 11.52 4.47 6.13 7.03 19.37 -59.58%
P/EPS 15.20 27.50 325.00 20.01 35.59 16.31 -178.05 -
EY 6.58 3.64 0.31 5.00 2.81 6.13 -0.56 -
DY 0.00 1.62 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 1.41 1.53 1.33 1.31 1.36 1.55 1.77 -14.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 27/02/13 22/11/12 16/08/12 24/05/12 -
Price 0.99 0.80 0.80 0.695 0.65 0.65 0.63 -
P/RPS 6.31 6.53 14.17 4.78 6.33 6.62 16.72 -47.74%
P/EPS 19.30 28.57 400.00 21.40 36.72 15.37 -153.66 -
EY 5.18 3.50 0.25 4.67 2.72 6.51 -0.65 -
DY 0.00 1.56 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 1.79 1.59 1.64 1.40 1.41 1.46 1.53 11.01%

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