[VITROX] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.69%
YoY- 29.35%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 20,534 26,413 33,262 35,130 36,341 36,169 31,863 -25.37%
PBT 4,043 8,599 12,872 14,096 14,797 14,868 12,090 -51.78%
Tax -246 -274 -416 -386 -413 -440 -52 181.54%
NP 3,797 8,325 12,456 13,710 14,384 14,428 12,038 -53.63%
-
NP to SH 3,797 8,325 12,456 13,710 14,384 14,428 12,038 -53.63%
-
Tax Rate 6.08% 3.19% 3.23% 2.74% 2.79% 2.96% 0.43% -
Total Cost 16,737 18,088 20,806 21,420 21,957 21,741 19,825 -10.66%
-
Net Worth 46,124 50,531 49,484 46,714 47,084 44,558 40,905 8.32%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 4,171 3,095 3,870 3,870 1,550 3,101 2,327 47.50%
Div Payout % 109.86% 37.19% 31.07% 28.23% 10.78% 21.50% 19.33% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 46,124 50,531 49,484 46,714 47,084 44,558 40,905 8.32%
NOSH 153,695 157,222 154,831 154,784 155,290 154,877 154,826 -0.48%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 18.49% 31.52% 37.45% 39.03% 39.58% 39.89% 37.78% -
ROE 8.23% 16.47% 25.17% 29.35% 30.55% 32.38% 29.43% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 13.36 16.80 21.48 22.70 23.40 23.35 20.58 -25.00%
EPS 2.47 5.30 8.04 8.86 9.26 9.32 7.78 -53.42%
DPS 2.71 2.00 2.50 2.50 1.00 2.00 1.50 48.28%
NAPS 0.3001 0.3214 0.3196 0.3018 0.3032 0.2877 0.2642 8.85%
Adjusted Per Share Value based on latest NOSH - 154,784
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.09 1.40 1.76 1.86 1.92 1.91 1.68 -25.03%
EPS 0.20 0.44 0.66 0.72 0.76 0.76 0.64 -53.91%
DPS 0.22 0.16 0.20 0.20 0.08 0.16 0.12 49.73%
NAPS 0.0244 0.0267 0.0262 0.0247 0.0249 0.0236 0.0216 8.45%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.31 0.39 0.42 0.47 0.59 0.50 -
P/RPS 1.87 1.85 1.82 1.85 2.01 2.53 2.43 -16.01%
P/EPS 10.12 5.85 4.85 4.74 5.07 6.33 6.43 35.26%
EY 9.88 17.08 20.63 21.09 19.71 15.79 15.55 -26.07%
DY 10.86 6.45 6.41 5.95 2.13 3.39 3.00 135.57%
P/NAPS 0.83 0.96 1.22 1.39 1.55 2.05 1.89 -42.19%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 20/02/09 14/11/08 29/08/08 21/05/08 20/02/08 16/11/07 -
Price 0.30 0.27 0.33 0.41 0.51 0.48 0.60 -
P/RPS 2.25 1.61 1.54 1.81 2.18 2.06 2.92 -15.93%
P/EPS 12.14 5.10 4.10 4.63 5.51 5.15 7.72 35.19%
EY 8.23 19.61 24.38 21.60 18.16 19.41 12.96 -26.09%
DY 9.05 7.41 7.58 6.10 1.96 4.17 2.50 135.57%
P/NAPS 1.00 0.84 1.03 1.36 1.68 1.67 2.27 -42.07%

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