[VITROX] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -9.15%
YoY- 3.47%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 17,980 20,534 26,413 33,262 35,130 36,341 36,169 -37.27%
PBT 2,213 4,043 8,599 12,872 14,096 14,797 14,868 -71.94%
Tax -146 -246 -274 -416 -386 -413 -440 -52.10%
NP 2,067 3,797 8,325 12,456 13,710 14,384 14,428 -72.65%
-
NP to SH 2,067 3,797 8,325 12,456 13,710 14,384 14,428 -72.65%
-
Tax Rate 6.60% 6.08% 3.19% 3.23% 2.74% 2.79% 2.96% -
Total Cost 15,913 16,737 18,088 20,806 21,420 21,957 21,741 -18.79%
-
Net Worth 46,511 46,124 50,531 49,484 46,714 47,084 44,558 2.90%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,688 4,171 3,095 3,870 3,870 1,550 3,101 -33.35%
Div Payout % 81.70% 109.86% 37.19% 31.07% 28.23% 10.78% 21.50% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 46,511 46,124 50,531 49,484 46,714 47,084 44,558 2.90%
NOSH 153,200 153,695 157,222 154,831 154,784 155,290 154,877 -0.72%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.50% 18.49% 31.52% 37.45% 39.03% 39.58% 39.89% -
ROE 4.44% 8.23% 16.47% 25.17% 29.35% 30.55% 32.38% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.74 13.36 16.80 21.48 22.70 23.40 23.35 -36.79%
EPS 1.35 2.47 5.30 8.04 8.86 9.26 9.32 -72.45%
DPS 1.10 2.71 2.00 2.50 2.50 1.00 2.00 -32.89%
NAPS 0.3036 0.3001 0.3214 0.3196 0.3018 0.3032 0.2877 3.65%
Adjusted Per Share Value based on latest NOSH - 154,831
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.95 1.09 1.40 1.76 1.86 1.92 1.91 -37.25%
EPS 0.11 0.20 0.44 0.66 0.72 0.76 0.76 -72.46%
DPS 0.09 0.22 0.16 0.20 0.20 0.08 0.16 -31.88%
NAPS 0.0246 0.0244 0.0267 0.0262 0.0247 0.0249 0.0236 2.80%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.39 0.25 0.31 0.39 0.42 0.47 0.59 -
P/RPS 3.32 1.87 1.85 1.82 1.85 2.01 2.53 19.88%
P/EPS 28.91 10.12 5.85 4.85 4.74 5.07 6.33 175.52%
EY 3.46 9.88 17.08 20.63 21.09 19.71 15.79 -63.68%
DY 2.83 10.86 6.45 6.41 5.95 2.13 3.39 -11.35%
P/NAPS 1.28 0.83 0.96 1.22 1.39 1.55 2.05 -26.96%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 28/05/09 20/02/09 14/11/08 29/08/08 21/05/08 20/02/08 -
Price 0.30 0.30 0.27 0.33 0.41 0.51 0.48 -
P/RPS 2.56 2.25 1.61 1.54 1.81 2.18 2.06 15.60%
P/EPS 22.24 12.14 5.10 4.10 4.63 5.51 5.15 165.42%
EY 4.50 8.23 19.61 24.38 21.60 18.16 19.41 -62.29%
DY 3.67 9.05 7.41 7.58 6.10 1.96 4.17 -8.16%
P/NAPS 0.99 1.00 0.84 1.03 1.36 1.68 1.67 -29.45%

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