[VITROX] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -55.67%
YoY- -30.15%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 39,506 65,103 22,828 28,518 36,305 28,356 12,925 110.47%
PBT 11,681 20,606 4,229 5,390 11,807 6,891 719 540.36%
Tax -292 -610 -242 -131 56 -408 -261 7.76%
NP 11,389 19,996 3,987 5,259 11,863 6,483 458 750.28%
-
NP to SH 11,389 19,996 3,987 5,259 11,863 6,483 458 750.28%
-
Tax Rate 2.50% 2.96% 5.72% 2.43% -0.47% 5.92% 36.30% -
Total Cost 28,117 45,107 18,841 23,259 24,442 21,873 12,467 71.89%
-
Net Worth 164,652 152,907 136,044 130,898 127,949 116,300 111,500 29.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 4,644 - 2,306 - 2,894 - -
Div Payout % - 23.23% - 43.86% - 44.64% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 164,652 152,907 136,044 130,898 127,949 116,300 111,500 29.64%
NOSH 232,428 232,241 231,802 230,657 231,247 231,535 228,999 0.99%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 28.83% 30.71% 17.47% 18.44% 32.68% 22.86% 3.54% -
ROE 6.92% 13.08% 2.93% 4.02% 9.27% 5.57% 0.41% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.00 28.03 9.85 12.36 15.70 12.25 5.64 108.52%
EPS 4.90 8.61 1.72 2.28 5.13 2.80 0.20 741.91%
DPS 0.00 2.00 0.00 1.00 0.00 1.25 0.00 -
NAPS 0.7084 0.6584 0.5869 0.5675 0.5533 0.5023 0.4869 28.36%
Adjusted Per Share Value based on latest NOSH - 230,657
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.18 6.89 2.41 3.02 3.84 3.00 1.37 110.22%
EPS 1.20 2.12 0.42 0.56 1.25 0.69 0.05 730.42%
DPS 0.00 0.49 0.00 0.24 0.00 0.31 0.00 -
NAPS 0.1742 0.1617 0.1439 0.1385 0.1353 0.123 0.1179 29.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.79 2.55 1.50 1.23 0.78 0.77 0.65 -
P/RPS 16.41 9.10 15.23 9.95 4.97 6.29 11.52 26.57%
P/EPS 56.94 29.62 87.21 53.95 15.20 27.50 325.00 -68.65%
EY 1.76 3.38 1.15 1.85 6.58 3.64 0.31 217.91%
DY 0.00 0.78 0.00 0.81 0.00 1.62 0.00 -
P/NAPS 3.94 3.87 2.56 2.17 1.41 1.53 1.33 106.13%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 -
Price 2.67 2.64 1.98 1.38 0.99 0.80 0.80 -
P/RPS 15.71 9.42 20.11 11.16 6.31 6.53 14.17 7.11%
P/EPS 54.49 30.66 115.12 60.53 19.30 28.57 400.00 -73.49%
EY 1.84 3.26 0.87 1.65 5.18 3.50 0.25 277.91%
DY 0.00 0.76 0.00 0.72 0.00 1.56 0.00 -
P/NAPS 3.77 4.01 3.37 2.43 1.79 1.59 1.64 74.09%

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