[VITROX] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -91.06%
YoY- 148.78%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 224,124 133,036 91,312 51,700 34,528 86,752 51,936 27.56%
PBT 44,052 38,316 16,916 2,876 -3,580 26,264 17,984 16.08%
Tax 18,348 -1,064 -968 -1,044 -176 -560 -404 -
NP 62,400 37,252 15,948 1,832 -3,756 25,704 17,580 23.48%
-
NP to SH 62,400 37,252 15,948 1,832 -3,756 25,704 17,580 23.48%
-
Tax Rate -41.65% 2.78% 5.72% 36.30% - 2.13% 2.25% -
Total Cost 161,724 95,784 75,364 49,868 38,284 61,048 34,356 29.42%
-
Net Worth 225,079 184,630 136,044 111,500 94,495 82,368 53,640 26.97%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 225,079 184,630 136,044 111,500 94,495 82,368 53,640 26.97%
NOSH 233,532 232,825 231,802 228,999 229,024 151,914 152,604 7.34%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 27.84% 28.00% 17.47% 3.54% -10.88% 29.63% 33.85% -
ROE 27.72% 20.18% 11.72% 1.64% -3.97% 31.21% 32.77% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 95.97 57.14 39.39 22.58 15.08 57.11 34.03 18.84%
EPS 26.72 16.00 6.88 0.80 -1.64 16.92 11.52 15.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9638 0.793 0.5869 0.4869 0.4126 0.5422 0.3515 18.28%
Adjusted Per Share Value based on latest NOSH - 228,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 23.69 14.06 9.65 5.47 3.65 9.17 5.49 27.56%
EPS 6.60 3.94 1.69 0.19 -0.40 2.72 1.86 23.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2379 0.1952 0.1438 0.1179 0.0999 0.0871 0.0567 26.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.52 3.28 1.50 0.65 0.73 1.43 0.39 -
P/RPS 3.67 5.74 3.81 2.88 4.84 2.50 1.15 21.31%
P/EPS 13.17 20.50 21.80 81.25 -44.51 8.45 3.39 25.35%
EY 7.59 4.88 4.59 1.23 -2.25 11.83 29.54 -20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 4.14 2.56 1.33 1.77 2.64 1.11 21.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 22/05/14 23/05/13 24/05/12 19/08/11 17/05/10 -
Price 3.64 3.63 1.98 0.80 0.63 1.18 0.52 -
P/RPS 3.79 6.35 5.03 3.54 4.18 2.07 1.53 16.30%
P/EPS 13.62 22.69 28.78 100.00 -38.41 6.97 4.51 20.20%
EY 7.34 4.41 3.47 1.00 -2.60 14.34 22.15 -16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 4.58 3.37 1.64 1.53 2.18 1.48 16.89%

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