[VITROX] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -224.7%
YoY- -114.61%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 33,688 23,823 22,728 8,632 12,326 18,084 27,105 15.52%
PBT 7,772 4,419 10,261 -895 1,098 6,545 8,796 -7.88%
Tax -243 -315 -464 -44 -345 -185 -109 70.24%
NP 7,529 4,104 9,797 -939 753 6,360 8,687 -9.05%
-
NP to SH 7,529 4,104 9,797 -939 753 6,360 8,687 -9.05%
-
Tax Rate 3.13% 7.13% 4.52% - 31.42% 2.83% 1.24% -
Total Cost 26,159 19,719 12,931 9,571 11,573 11,724 18,418 26.21%
-
Net Worth 114,705 107,237 103,042 94,495 95,265 98,556 92,501 15.34%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 2,316 - 2,281 - 4,653 -
Div Payout % - - 23.64% - 303.03% - 53.57% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 114,705 107,237 103,042 94,495 95,265 98,556 92,501 15.34%
NOSH 231,820 231,864 231,607 229,024 228,181 232,116 155,125 30.55%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.35% 17.23% 43.11% -10.88% 6.11% 35.17% 32.05% -
ROE 6.56% 3.83% 9.51% -0.99% 0.79% 6.45% 9.39% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.53 10.27 9.81 3.77 5.40 7.79 17.47 -11.51%
EPS 3.25 1.77 4.23 -0.41 0.33 2.74 5.60 -30.30%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 3.00 -
NAPS 0.4948 0.4625 0.4449 0.4126 0.4175 0.4246 0.5963 -11.64%
Adjusted Per Share Value based on latest NOSH - 229,024
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.78 1.26 1.20 0.46 0.65 0.96 1.43 15.63%
EPS 0.40 0.22 0.52 -0.05 0.04 0.34 0.46 -8.85%
DPS 0.00 0.00 0.12 0.00 0.12 0.00 0.25 -
NAPS 0.0606 0.0567 0.0545 0.0499 0.0504 0.0521 0.0489 15.29%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.65 0.63 0.69 0.73 0.87 0.915 1.35 -
P/RPS 4.47 6.13 7.03 19.37 16.11 11.74 7.73 -30.47%
P/EPS 20.01 35.59 16.31 -178.05 263.64 33.39 24.11 -11.63%
EY 5.00 2.81 6.13 -0.56 0.38 2.99 4.15 13.16%
DY 0.00 0.00 1.45 0.00 1.15 0.00 2.22 -
P/NAPS 1.31 1.36 1.55 1.77 2.08 2.15 2.26 -30.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 16/08/12 24/05/12 28/02/12 18/11/11 19/08/11 -
Price 0.695 0.65 0.65 0.63 0.75 0.92 1.18 -
P/RPS 4.78 6.33 6.62 16.72 13.88 11.81 6.75 -20.46%
P/EPS 21.40 36.72 15.37 -153.66 227.27 33.58 21.07 1.03%
EY 4.67 2.72 6.51 -0.65 0.44 2.98 4.75 -1.12%
DY 0.00 0.00 1.54 0.00 1.33 0.00 2.54 -
P/NAPS 1.40 1.41 1.46 1.53 1.80 2.17 1.98 -20.54%

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