[VITROX] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -201.92%
YoY- -188.12%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 34,528 86,752 51,936 3,952 27,468 26,780 20,520 9.05%
PBT -3,580 26,264 17,984 -8,484 9,740 10,024 10,264 -
Tax -176 -560 -404 0 -112 -220 -888 -23.62%
NP -3,756 25,704 17,580 -8,484 9,628 9,804 9,376 -
-
NP to SH -3,756 25,704 17,580 -8,484 9,628 9,804 9,376 -
-
Tax Rate - 2.13% 2.25% - 1.15% 2.19% 8.65% -
Total Cost 38,284 61,048 34,356 12,436 17,840 16,976 11,144 22.81%
-
Net Worth 94,495 82,368 53,640 46,124 47,084 34,189 26,761 23.37%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 4,303 - 6,205 - -
Div Payout % - - - 0.00% - 63.29% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 94,495 82,368 53,640 46,124 47,084 34,189 26,761 23.37%
NOSH 229,024 151,914 152,604 153,695 155,290 155,126 155,231 6.69%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -10.88% 29.63% 33.85% -214.68% 35.05% 36.61% 45.69% -
ROE -3.97% 31.21% 32.77% -18.39% 20.45% 28.68% 35.03% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 15.08 57.11 34.03 2.57 17.69 17.26 13.22 2.21%
EPS -1.64 16.92 11.52 -5.52 6.20 6.32 6.04 -
DPS 0.00 0.00 0.00 2.80 0.00 4.00 0.00 -
NAPS 0.4126 0.5422 0.3515 0.3001 0.3032 0.2204 0.1724 15.63%
Adjusted Per Share Value based on latest NOSH - 153,695
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.83 4.59 2.75 0.21 1.45 1.42 1.08 9.17%
EPS -0.20 1.36 0.93 -0.45 0.51 0.52 0.50 -
DPS 0.00 0.00 0.00 0.23 0.00 0.33 0.00 -
NAPS 0.0499 0.0435 0.0284 0.0244 0.0249 0.0181 0.0141 23.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.73 1.43 0.39 0.25 0.47 0.67 0.33 -
P/RPS 4.84 2.50 1.15 9.72 2.66 3.88 2.50 11.62%
P/EPS -44.51 8.45 3.39 -4.53 7.58 10.60 5.46 -
EY -2.25 11.83 29.54 -22.08 13.19 9.43 18.30 -
DY 0.00 0.00 0.00 11.20 0.00 5.97 0.00 -
P/NAPS 1.77 2.64 1.11 0.83 1.55 3.04 1.91 -1.25%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 19/08/11 17/05/10 28/05/09 21/05/08 28/05/07 22/05/06 -
Price 0.63 1.18 0.52 0.30 0.51 0.65 0.35 -
P/RPS 4.18 2.07 1.53 11.67 2.88 3.77 2.65 7.88%
P/EPS -38.41 6.97 4.51 -5.43 8.23 10.28 5.79 -
EY -2.60 14.34 22.15 -18.40 12.16 9.72 17.26 -
DY 0.00 0.00 0.00 9.33 0.00 6.15 0.00 -
P/NAPS 1.53 2.18 1.48 1.00 1.68 2.95 2.03 -4.59%

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