[VITROX] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 25.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 23,999 22,398 18,729 14,035 8,905 3,941 1,482 536.83%
PBT 9,825 10,921 8,906 12,196 9,630 6,648 5,959 39.43%
Tax -329 -1,054 -914 -802 -580 7 0 -
NP 9,496 9,867 7,992 11,394 9,050 6,655 5,959 36.31%
-
NP to SH 9,496 9,867 7,992 11,394 9,050 6,655 5,959 36.31%
-
Tax Rate 3.35% 9.65% 10.26% 6.58% 6.02% -0.11% 0.00% -
Total Cost 14,503 12,531 10,737 2,641 -145 -2,714 -4,477 -
-
Net Worth 33,156 31,053 28,514 26,761 24,427 20,770 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 774 3,103 3,103 2,329 1,552 - - -
Div Payout % 8.16% 31.46% 38.84% 20.44% 17.16% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 33,156 31,053 28,514 26,761 24,427 20,770 0 -
NOSH 154,503 154,879 154,969 155,231 155,290 136,470 70,416 68.61%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 39.57% 44.05% 42.67% 81.18% 101.63% 168.87% 402.09% -
ROE 28.64% 31.77% 28.03% 42.58% 37.05% 32.04% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.53 14.46 12.09 9.04 5.73 2.89 2.10 278.19%
EPS 6.15 6.37 5.16 7.34 5.83 4.88 8.46 -19.10%
DPS 0.50 2.00 2.00 1.50 1.00 0.00 0.00 -
NAPS 0.2146 0.2005 0.184 0.1724 0.1573 0.1522 0.00 -
Adjusted Per Share Value based on latest NOSH - 155,231
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.27 1.18 0.99 0.74 0.47 0.21 0.08 528.47%
EPS 0.50 0.52 0.42 0.60 0.48 0.35 0.31 37.41%
DPS 0.04 0.16 0.16 0.12 0.08 0.00 0.00 -
NAPS 0.0175 0.0164 0.0151 0.0141 0.0129 0.011 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.77 0.53 0.38 0.33 0.29 0.30 0.00 -
P/RPS 4.96 3.66 3.14 3.65 5.06 10.39 0.00 -
P/EPS 12.53 8.32 7.37 4.50 4.98 6.15 0.00 -
EY 7.98 12.02 13.57 22.24 20.10 16.26 0.00 -
DY 0.65 3.77 5.27 4.55 3.45 0.00 0.00 -
P/NAPS 3.59 2.64 2.07 1.91 1.84 1.97 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 15/11/06 22/08/06 22/05/06 - - - -
Price 0.74 0.77 0.38 0.35 0.00 0.00 0.00 -
P/RPS 4.76 5.32 3.14 3.87 0.00 0.00 0.00 -
P/EPS 12.04 12.09 7.37 4.77 0.00 0.00 0.00 -
EY 8.31 8.27 13.57 20.97 0.00 0.00 0.00 -
DY 0.68 2.60 5.27 4.29 0.00 0.00 0.00 -
P/NAPS 3.45 3.84 2.07 2.03 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