[VITROX] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -24.19%
YoY- 770.52%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 42,502 39,506 65,103 22,828 28,518 36,305 28,356 30.87%
PBT 13,507 11,681 20,606 4,229 5,390 11,807 6,891 56.42%
Tax 230 -292 -610 -242 -131 56 -408 -
NP 13,737 11,389 19,996 3,987 5,259 11,863 6,483 64.74%
-
NP to SH 13,737 11,389 19,996 3,987 5,259 11,863 6,483 64.74%
-
Tax Rate -1.70% 2.50% 2.96% 5.72% 2.43% -0.47% 5.92% -
Total Cost 28,765 28,117 45,107 18,841 23,259 24,442 21,873 19.97%
-
Net Worth 174,583 164,652 152,907 136,044 130,898 127,949 116,300 31.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,648 - 4,644 - 2,306 - 2,894 37.02%
Div Payout % 33.84% - 23.23% - 43.86% - 44.64% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 174,583 164,652 152,907 136,044 130,898 127,949 116,300 31.00%
NOSH 232,436 232,428 232,241 231,802 230,657 231,247 231,535 0.25%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 32.32% 28.83% 30.71% 17.47% 18.44% 32.68% 22.86% -
ROE 7.87% 6.92% 13.08% 2.93% 4.02% 9.27% 5.57% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.29 17.00 28.03 9.85 12.36 15.70 12.25 30.53%
EPS 5.91 4.90 8.61 1.72 2.28 5.13 2.80 64.32%
DPS 2.00 0.00 2.00 0.00 1.00 0.00 1.25 36.68%
NAPS 0.7511 0.7084 0.6584 0.5869 0.5675 0.5533 0.5023 30.66%
Adjusted Per Share Value based on latest NOSH - 231,802
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.50 4.18 6.89 2.41 3.02 3.84 3.00 30.94%
EPS 1.45 1.20 2.12 0.42 0.56 1.25 0.69 63.84%
DPS 0.49 0.00 0.49 0.00 0.24 0.00 0.31 35.57%
NAPS 0.1847 0.1742 0.1617 0.1439 0.1385 0.1353 0.123 31.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.27 2.79 2.55 1.50 1.23 0.78 0.77 -
P/RPS 12.41 16.41 9.10 15.23 9.95 4.97 6.29 57.11%
P/EPS 38.41 56.94 29.62 87.21 53.95 15.20 27.50 24.87%
EY 2.60 1.76 3.38 1.15 1.85 6.58 3.64 -20.04%
DY 0.88 0.00 0.78 0.00 0.81 0.00 1.62 -33.35%
P/NAPS 3.02 3.94 3.87 2.56 2.17 1.41 1.53 57.15%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 21/08/14 22/05/14 27/02/14 21/11/13 22/08/13 -
Price 3.09 2.67 2.64 1.98 1.38 0.99 0.80 -
P/RPS 16.90 15.71 9.42 20.11 11.16 6.31 6.53 88.17%
P/EPS 52.28 54.49 30.66 115.12 60.53 19.30 28.57 49.44%
EY 1.91 1.84 3.26 0.87 1.65 5.18 3.50 -33.14%
DY 0.65 0.00 0.76 0.00 0.72 0.00 1.56 -44.12%
P/NAPS 4.11 3.77 4.01 3.37 2.43 1.79 1.59 88.02%

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