[VITROX] YoY Annualized Quarter 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- 1.41%
YoY- -19.7%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 89,169 85,608 16,106 29,854 33,730 23,246 5,554 58.79%
PBT 29,209 32,021 1,053 10,944 13,605 10,585 9,094 21.45%
Tax -578 -758 -4 -222 -253 -621 0 -
NP 28,630 31,262 1,049 10,721 13,352 9,964 9,094 21.05%
-
NP to SH 28,630 31,262 1,049 10,721 13,352 9,964 9,094 21.05%
-
Tax Rate 1.98% 2.37% 0.38% 2.03% 1.86% 5.87% 0.00% -
Total Cost 60,538 54,345 15,057 19,133 20,378 13,282 -3,540 -
-
Net Worth 98,354 72,519 48,624 49,516 40,955 31,085 7,936 52.09%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 9,265 - 2,263 4,131 3,100 1,033 - -
Div Payout % 32.36% - 215.69% 38.54% 23.22% 10.37% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 98,354 72,519 48,624 49,516 40,955 31,085 7,936 52.09%
NOSH 231,639 152,352 154,313 154,932 155,015 155,041 52,148 28.19%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 32.11% 36.52% 6.51% 35.91% 39.58% 42.86% 163.73% -
ROE 29.11% 43.11% 2.16% 21.65% 32.60% 32.05% 114.59% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 38.49 56.19 10.44 19.27 21.76 14.99 10.65 23.86%
EPS 12.36 20.52 0.68 6.92 8.61 6.43 17.44 -5.57%
DPS 4.00 0.00 1.47 2.67 2.00 0.67 0.00 -
NAPS 0.4246 0.476 0.3151 0.3196 0.2642 0.2005 0.1522 18.63%
Adjusted Per Share Value based on latest NOSH - 154,831
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.71 4.53 0.85 1.58 1.78 1.23 0.29 59.10%
EPS 1.51 1.65 0.06 0.57 0.71 0.53 0.48 21.03%
DPS 0.49 0.00 0.12 0.22 0.16 0.05 0.00 -
NAPS 0.052 0.0383 0.0257 0.0262 0.0216 0.0164 0.0042 52.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.915 0.77 0.31 0.39 0.50 0.53 0.30 -
P/RPS 2.38 1.37 2.97 2.02 2.30 3.53 2.82 -2.78%
P/EPS 7.40 3.75 45.59 5.64 5.80 8.25 1.72 27.51%
EY 13.51 26.65 2.19 17.74 17.23 12.13 58.13 -21.58%
DY 4.37 0.00 4.73 6.84 4.00 1.26 0.00 -
P/NAPS 2.15 1.62 0.98 1.22 1.89 2.64 1.97 1.46%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 22/11/10 28/10/09 14/11/08 16/11/07 15/11/06 26/10/05 -
Price 0.92 0.85 0.29 0.33 0.60 0.77 0.27 -
P/RPS 2.39 1.51 2.78 1.71 2.76 5.14 2.53 -0.94%
P/EPS 7.44 4.14 42.65 4.77 6.97 11.98 1.55 29.86%
EY 13.43 24.14 2.34 20.97 14.36 8.35 64.59 -23.02%
DY 4.35 0.00 5.06 8.08 3.33 0.87 0.00 -
P/NAPS 2.17 1.79 0.92 1.03 2.27 3.84 1.77 3.45%

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