[VITROX] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 18,729 14,035 8,905 3,941 1,482 0 -
PBT 8,906 12,196 9,630 6,648 5,959 0 -
Tax -914 -802 -580 7 0 0 -
NP 7,992 11,394 9,050 6,655 5,959 0 -
-
NP to SH 7,992 11,394 9,050 6,655 5,959 0 -
-
Tax Rate 10.26% 6.58% 6.02% -0.11% 0.00% - -
Total Cost 10,737 2,641 -145 -2,714 -4,477 0 -
-
Net Worth 28,514 26,761 24,427 20,770 0 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,103 2,329 1,552 - - - -
Div Payout % 38.84% 20.44% 17.16% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 28,514 26,761 24,427 20,770 0 0 -
NOSH 154,969 155,231 155,290 136,470 70,416 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 42.67% 81.18% 101.63% 168.87% 402.09% 0.00% -
ROE 28.03% 42.58% 37.05% 32.04% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.09 9.04 5.73 2.89 2.10 0.00 -
EPS 5.16 7.34 5.83 4.88 8.46 0.00 -
DPS 2.00 1.50 1.00 0.00 0.00 0.00 -
NAPS 0.184 0.1724 0.1573 0.1522 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 136,470
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.99 0.74 0.47 0.21 0.08 0.00 -
EPS 0.42 0.60 0.48 0.35 0.31 0.00 -
DPS 0.16 0.12 0.08 0.00 0.00 0.00 -
NAPS 0.0151 0.0141 0.0129 0.011 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.38 0.33 0.29 0.30 0.00 0.00 -
P/RPS 3.14 3.65 5.06 10.39 0.00 0.00 -
P/EPS 7.37 4.50 4.98 6.15 0.00 0.00 -
EY 13.57 22.24 20.10 16.26 0.00 0.00 -
DY 5.27 4.55 3.45 0.00 0.00 0.00 -
P/NAPS 2.07 1.91 1.84 1.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/08/06 22/05/06 - - - - -
Price 0.38 0.35 0.00 0.00 0.00 0.00 -
P/RPS 3.14 3.87 0.00 0.00 0.00 0.00 -
P/EPS 7.37 4.77 0.00 0.00 0.00 0.00 -
EY 13.57 20.97 0.00 0.00 0.00 0.00 -
DY 5.27 4.29 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.03 0.00 0.00 0.00 0.00 -

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
Post a Comment