[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
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 30,130 18,134 16,102 17,980 20,534 26,413 33,262 -6.38%
PBT 8,687 2,070 1,181 2,213 4,043 8,599 12,872 -23.07%
Tax -230 -129 -111 -146 -246 -274 -416 -32.66%
NP 8,457 1,941 1,070 2,067 3,797 8,325 12,456 -22.76%
-
NP to SH 8,457 1,941 1,070 2,067 3,797 8,325 12,456 -22.76%
-
Tax Rate 2.65% 6.23% 9.40% 6.60% 6.08% 3.19% 3.23% -
Total Cost 21,673 16,193 15,032 15,913 16,737 18,088 20,806 2.76%
-
Net Worth 53,640 49,652 48,196 46,511 46,124 50,531 49,484 5.52%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 612 1,688 1,688 1,688 4,171 3,095 3,870 -70.78%
Div Payout % 7.25% 87.00% 157.82% 81.70% 109.86% 37.19% 31.07% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 53,640 49,652 48,196 46,511 46,124 50,531 49,484 5.52%
NOSH 152,604 153,866 152,956 153,200 153,695 157,222 154,831 -0.96%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 28.07% 10.70% 6.65% 11.50% 18.49% 31.52% 37.45% -
ROE 15.77% 3.91% 2.22% 4.44% 8.23% 16.47% 25.17% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 19.74 11.79 10.53 11.74 13.36 16.80 21.48 -5.48%
EPS 5.54 1.26 0.70 1.35 2.47 5.30 8.04 -22.00%
DPS 0.40 1.10 1.10 1.10 2.71 2.00 2.50 -70.56%
NAPS 0.3515 0.3227 0.3151 0.3036 0.3001 0.3214 0.3196 6.55%
Adjusted Per Share Value based on latest NOSH - 153,200
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.59 0.96 0.85 0.95 1.09 1.40 1.76 -6.55%
EPS 0.45 0.10 0.06 0.11 0.20 0.44 0.66 -22.55%
DPS 0.03 0.09 0.09 0.09 0.22 0.16 0.20 -71.80%
NAPS 0.0284 0.0262 0.0255 0.0246 0.0244 0.0267 0.0262 5.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
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%
P/EPS 7.04 26.16 44.31 28.91 10.12 5.85 4.85 28.22%
EY 14.21 3.82 2.26 3.46 9.88 17.08 20.63 -22.02%
DY 1.03 3.33 3.56 2.83 10.86 6.45 6.41 -70.47%
P/NAPS 1.11 1.02 0.98 1.28 0.83 0.96 1.22 -6.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
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%
P/EPS 9.38 26.95 41.46 22.24 12.14 5.10 4.10 73.71%
EY 10.66 3.71 2.41 4.50 8.23 19.61 24.38 -42.42%
DY 0.77 3.24 3.81 3.67 9.05 7.41 7.58 -78.25%
P/NAPS 1.48 1.05 0.92 0.99 1.00 0.84 1.03 27.36%

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