[VITROX] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 62.33%
YoY- 1568.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 82,562 62,720 97,586 78,208 12,218 29,084 31,162 17.61%
PBT 15,220 18,732 30,722 29,148 -1,944 10,828 12,372 3.50%
Tax -1,338 -1,016 -498 -610 0 -256 -364 24.20%
NP 13,882 17,716 30,224 28,538 -1,944 10,572 12,008 2.44%
-
NP to SH 13,882 17,716 30,224 28,538 -1,944 10,572 12,008 2.44%
-
Tax Rate 8.79% 5.42% 1.62% 2.09% - 2.36% 2.94% -
Total Cost 68,680 45,004 67,362 49,670 14,162 18,512 19,154 23.69%
-
Net Worth 116,215 103,165 92,423 63,372 46,841 46,783 36,970 21.01%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,784 4,637 9,299 - 3,394 6,200 4,654 3.68%
Div Payout % 41.67% 26.18% 30.77% - 0.00% 58.65% 38.76% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 116,215 103,165 92,423 63,372 46,841 46,783 36,970 21.01%
NOSH 231,366 231,884 154,994 152,446 154,285 155,014 155,142 6.88%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.81% 28.25% 30.97% 36.49% -15.91% 36.35% 38.53% -
ROE 11.95% 17.17% 32.70% 45.03% -4.15% 22.60% 32.48% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 35.68 27.05 62.96 51.30 7.92 18.76 20.09 10.03%
EPS 6.00 7.64 19.50 18.72 -1.26 6.82 7.74 -4.15%
DPS 2.50 2.00 6.00 0.00 2.20 4.00 3.00 -2.99%
NAPS 0.5023 0.4449 0.5963 0.4157 0.3036 0.3018 0.2383 13.22%
Adjusted Per Share Value based on latest NOSH - 152,376
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.36 3.32 5.16 4.13 0.65 1.54 1.65 17.56%
EPS 0.73 0.94 1.60 1.51 -0.10 0.56 0.63 2.48%
DPS 0.31 0.25 0.49 0.00 0.18 0.33 0.25 3.64%
NAPS 0.0614 0.0545 0.0489 0.0335 0.0248 0.0247 0.0195 21.04%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.77 0.69 1.35 0.51 0.39 0.42 0.64 -
P/RPS 2.16 2.55 2.14 0.99 4.92 2.24 3.19 -6.28%
P/EPS 12.83 9.03 6.92 2.72 -30.95 6.16 8.27 7.58%
EY 7.79 11.07 14.44 36.71 -3.23 16.24 12.09 -7.05%
DY 3.25 2.90 4.44 0.00 5.64 9.52 4.69 -5.92%
P/NAPS 1.53 1.55 2.26 1.23 1.28 1.39 2.69 -8.96%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 16/08/12 19/08/11 26/08/10 13/08/09 29/08/08 29/08/07 -
Price 0.80 0.65 1.18 0.72 0.30 0.41 0.66 -
P/RPS 2.24 2.40 1.87 1.40 3.79 2.19 3.29 -6.20%
P/EPS 13.33 8.51 6.05 3.85 -23.81 6.01 8.53 7.71%
EY 7.50 11.75 16.53 26.00 -4.20 16.63 11.73 -7.17%
DY 3.13 3.08 5.08 0.00 7.33 9.76 4.55 -6.03%
P/NAPS 1.59 1.46 1.98 1.73 0.99 1.36 2.77 -8.82%

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