[VITROX] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

13-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -45.56%

YoY- -84.92%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	30,130	18,134	16,102	17,980	20,534	26,413	33,262	-6.38%
YoY %	66.15%	12.62%	-10.44%	-12.44%	-22.26%	-20.59%	-	-
Horiz. %	90.58%	54.52%	48.41%	54.06%	61.73%	79.41%	100.00%	-
PBT	8,687	2,070	1,181	2,213	4,043	8,599	12,872	-23.07%
YoY %	319.66%	75.28%	-46.63%	-45.26%	-52.98%	-33.20%	-	-
Horiz. %	67.49%	16.08%	9.17%	17.19%	31.41%	66.80%	100.00%	-
Tax	-230	-129	-111	-146	-246	-274	-416	-32.66%
YoY %	-78.29%	-16.22%	23.97%	40.65%	10.22%	34.13%	-	-
Horiz. %	55.29%	31.01%	26.68%	35.10%	59.13%	65.87%	100.00%	-
NP	8,457	1,941	1,070	2,067	3,797	8,325	12,456	-22.76%
YoY %	335.70%	81.40%	-48.23%	-45.56%	-54.39%	-33.16%	-	-
Horiz. %	67.89%	15.58%	8.59%	16.59%	30.48%	66.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,457	1,941	1,070	2,067	3,797	8,325	12,456	-22.76%
YoY %	335.70%	81.40%	-48.23%	-45.56%	-54.39%	-33.16%	-	-
Horiz. %	67.89%	15.58%	8.59%	16.59%	30.48%	66.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.65%	6.23%	9.40%	6.60%	6.08%	3.19%	3.23%	-
YoY %	-57.46%	-33.72%	42.42%	8.55%	90.60%	-1.24%	-	-
Horiz. %	82.04%	192.88%	291.02%	204.33%	188.24%	98.76%	100.00%	-
Total Cost	21,673	16,193	15,032	15,913	16,737	18,088	20,806	2.76%
YoY %	33.84%	7.72%	-5.54%	-4.92%	-7.47%	-13.06%	-	-
Horiz. %	104.17%	77.83%	72.25%	76.48%	80.44%	86.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,640	49,652	48,196	46,511	46,124	50,531	49,484	5.52%
YoY %	8.03%	3.02%	3.62%	0.84%	-8.72%	2.12%	-	-
Horiz. %	108.40%	100.34%	97.40%	93.99%	93.21%	102.12%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	612	1,688	1,688	1,688	4,171	3,095	3,870	-70.78%
YoY %	-63.74%	0.00%	0.00%	-59.53%	34.77%	-20.03%	-	-
Horiz. %	15.81%	43.62%	43.62%	43.62%	107.78%	79.97%	100.00%	-
Div Payout %	7.25%	87.00%	157.82%	81.70%	109.86%	37.19%	31.07%	-
YoY %	-91.67%	-44.87%	93.17%	-25.63%	195.40%	19.70%	-	-
Horiz. %	23.33%	280.01%	507.95%	262.95%	353.59%	119.70%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	53,640	49,652	48,196	46,511	46,124	50,531	49,484	5.52%
YoY %	8.03%	3.02%	3.62%	0.84%	-8.72%	2.12%	-	-
Horiz. %	108.40%	100.34%	97.40%	93.99%	93.21%	102.12%	100.00%	-
NOSH	152,604	153,866	152,956	153,200	153,695	157,222	154,831	-0.96%
YoY %	-0.82%	0.59%	-0.16%	-0.32%	-2.24%	1.54%	-	-
Horiz. %	98.56%	99.38%	98.79%	98.95%	99.27%	101.54%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	28.07%	10.70%	6.65%	11.50%	18.49%	31.52%	37.45%	-
YoY %	162.34%	60.90%	-42.17%	-37.80%	-41.34%	-15.83%	-	-
Horiz. %	74.95%	28.57%	17.76%	30.71%	49.37%	84.17%	100.00%	-
ROE	15.77%	3.91%	2.22%	4.44%	8.23%	16.47%	25.17%	-
YoY %	303.32%	76.13%	-50.00%	-46.05%	-50.03%	-34.56%	-	-
Horiz. %	62.65%	15.53%	8.82%	17.64%	32.70%	65.44%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	19.74	11.79	10.53	11.74	13.36	16.80	21.48	-5.48%
YoY %	67.43%	11.97%	-10.31%	-12.13%	-20.48%	-21.79%	-	-
Horiz. %	91.90%	54.89%	49.02%	54.66%	62.20%	78.21%	100.00%	-
EPS	5.54	1.26	0.70	1.35	2.47	5.30	8.04	-22.00%
YoY %	339.68%	80.00%	-48.15%	-45.34%	-53.40%	-34.08%	-	-
Horiz. %	68.91%	15.67%	8.71%	16.79%	30.72%	65.92%	100.00%	-
DPS	0.40	1.10	1.10	1.10	2.71	2.00	2.50	-70.56%
YoY %	-63.64%	0.00%	0.00%	-59.41%	35.50%	-20.00%	-	-
Horiz. %	16.00%	44.00%	44.00%	44.00%	108.40%	80.00%	100.00%	-
NAPS	0.3515	0.3227	0.3151	0.3036	0.3001	0.3214	0.3196	6.55%
YoY %	8.92%	2.41%	3.79%	1.17%	-6.63%	0.56%	-	-
Horiz. %	109.98%	100.97%	98.59%	94.99%	93.90%	100.56%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 153,200
RPS	1.59	0.96	0.85	0.95	1.09	1.40	1.76	-6.55%
YoY %	65.63%	12.94%	-10.53%	-12.84%	-22.14%	-20.45%	-	-
Horiz. %	90.34%	54.55%	48.30%	53.98%	61.93%	79.55%	100.00%	-
EPS	0.45	0.10	0.06	0.11	0.20	0.44	0.66	-22.55%
YoY %	350.00%	66.67%	-45.45%	-45.00%	-54.55%	-33.33%	-	-
Horiz. %	68.18%	15.15%	9.09%	16.67%	30.30%	66.67%	100.00%	-
DPS	0.03	0.09	0.09	0.09	0.22	0.16	0.20	-71.80%
YoY %	-66.67%	0.00%	0.00%	-59.09%	37.50%	-20.00%	-	-
Horiz. %	15.00%	45.00%	45.00%	45.00%	110.00%	80.00%	100.00%	-
NAPS	0.0284	0.0262	0.0255	0.0246	0.0244	0.0267	0.0262	5.52%
YoY %	8.40%	2.75%	3.66%	0.82%	-8.61%	1.91%	-	-
Horiz. %	108.40%	100.00%	97.33%	93.89%	93.13%	101.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.39	0.33	0.31	0.39	0.25	0.31	0.39	-
P/RPS	1.98	2.80	2.94	3.32	1.87	1.85	1.82	5.78%
YoY %	-29.29%	-4.76%	-11.45%	77.54%	1.08%	1.65%	-	-
Horiz. %	108.79%	153.85%	161.54%	182.42%	102.75%	101.65%	100.00%	-
P/EPS	7.04	26.16	44.31	28.91	10.12	5.85	4.85	28.22%
YoY %	-73.09%	-40.96%	53.27%	185.67%	72.99%	20.62%	-	-
Horiz. %	145.15%	539.38%	913.61%	596.08%	208.66%	120.62%	100.00%	-
EY	14.21	3.82	2.26	3.46	9.88	17.08	20.63	-22.02%
YoY %	271.99%	69.03%	-34.68%	-64.98%	-42.15%	-17.21%	-	-
Horiz. %	68.88%	18.52%	10.95%	16.77%	47.89%	82.79%	100.00%	-
DY	1.03	3.33	3.56	2.83	10.86	6.45	6.41	-70.47%
YoY %	-69.07%	-6.46%	25.80%	-73.94%	68.37%	0.62%	-	-
Horiz. %	16.07%	51.95%	55.54%	44.15%	169.42%	100.62%	100.00%	-
P/NAPS	1.11	1.02	0.98	1.28	0.83	0.96	1.22	-6.11%
YoY %	8.82%	4.08%	-23.44%	54.22%	-13.54%	-21.31%	-	-
Horiz. %	90.98%	83.61%	80.33%	104.92%	68.03%	78.69%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	17/05/10	01/03/10	28/10/09	13/08/09	28/05/09	20/02/09	14/11/08	-
Price	0.52	0.34	0.29	0.30	0.30	0.27	0.33	-
P/RPS	2.63	2.88	2.75	2.56	2.25	1.61	1.54	42.92%
YoY %	-8.68%	4.73%	7.42%	13.78%	39.75%	4.55%	-	-
Horiz. %	170.78%	187.01%	178.57%	166.23%	146.10%	104.55%	100.00%	-
P/EPS	9.38	26.95	41.46	22.24	12.14	5.10	4.10	73.71%
YoY %	-65.19%	-35.00%	86.42%	83.20%	138.04%	24.39%	-	-
Horiz. %	228.78%	657.32%	1,011.22%	542.44%	296.10%	124.39%	100.00%	-
EY	10.66	3.71	2.41	4.50	8.23	19.61	24.38	-42.42%
YoY %	187.33%	53.94%	-46.44%	-45.32%	-58.03%	-19.57%	-	-
Horiz. %	43.72%	15.22%	9.89%	18.46%	33.76%	80.43%	100.00%	-
DY	0.77	3.24	3.81	3.67	9.05	7.41	7.58	-78.25%
YoY %	-76.23%	-14.96%	3.81%	-59.45%	22.13%	-2.24%	-	-
Horiz. %	10.16%	42.74%	50.26%	48.42%	119.39%	97.76%	100.00%	-
P/NAPS	1.48	1.05	0.92	0.99	1.00	0.84	1.03	27.36%
YoY %	40.95%	14.13%	-7.07%	-1.00%	19.05%	-18.45%	-	-
Horiz. %	143.69%	101.94%	89.32%	96.12%	97.09%	81.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos